Valuation Thai Oil OTC Markets

Stocks

Market Closed - OTC Markets 19:28:13 03/08/2026 BST			5-day change	1st Jan Change
17.85 ^USD	+0.56%		0.00%	+77.26%

08-14	Thai Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-22	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100,981	125,653	120,069	63,106	80,418	140,732	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	75%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	219,307	228,169	220,798
Change	-	-4.31%	4.69%	-26.74%	-26.41%	50.72%	4.04%	-3.23%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.06x	9.26x	8.25x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.68x	0.65x	0.61x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	0.7x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.3x	0.33x	0.29x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.46x	0.54x	0.46x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.21x	7.03x	5.8x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.43x	10.2x	8.64x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	33.7x	78.2x	10.7x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	2.97%	1.28%	9.38%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.366	2.641	3.446
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	6.93%	4.19%	5.47%
EPS ²	6.17	15.63	8.7	4.46	6.53	15.53	6.803	7.639
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	28.1%	38.8%	45.1%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	473,983	425,031	483,942
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	52,076	32,451	38,099
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,503	22,363	25,557
Net income ¹	12,578	32,668	19,443	9,959	11,852	34,070	15,708	17,585
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	78,575	87,437	80,066
Reference price ²	49.50	56.25	53.75	28.25	36.00	63.00	63.00	63.00
Nbr of stocks (in thousands)	2,040,028	2,233,836	2,233,836	2,233,836	2,233,836	2,233,836	-	-
Announcement Date	15/02/22	10/02/23	14/02/24	14/02/25	12/02/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	14.13x	1.71x	7.35x	2.57%	664B
RELIANCE INDUSTRIES LTD	20.43x	1.68x	9.83x	0.45%	186B
BP PLC	7.19x	0.57x	2.66x	4.84%	109B
MARATHON PETROLEUM CORPORATION	7.6x	0.76x	5.15x	1.14%	101B
VALERO ENERGY CORPORATION	8.49x	0.69x	5.3x	1.4%	99.97B
PHILLIPS 66	9.46x	0.66x	6.86x	2.11%	95.98B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.32x	0.31x	4.8x	6.57%	85.09B
SUNCOR ENERGY INC.	9.72x	1.82x	4.8x	2.61%	78.08B
IMPERIAL OIL LIMITED	13.01x	1.54x	8.33x	1.83%	65.27B
Average	11.15x	1.08x	6.12x	2.61%	164.89B
Weighted average by Cap.	12.79x	1.34x	6.76x	2.46%