Valuation Thai Oil Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 12:03:34 02/07/2026 BST			5-day change	1st Jan Change
1.260 ^EUR	0.00%		+11.50%	+39.23%

06-22	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	MT
05-11	Thai Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	110,575	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	37.5%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	200,587	204,803	190,950
Change	-	-4.31%	4.69%	-26.74%	-26.41%	37.85%	2.1%	-6.76%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.82x	8.16x	6.98x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.57x	0.55x	0.54x
PEG	-	0x	-0.1x	-0.1x	0.1x	0.2x	-0.3x	0.4x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.25x	0.26x	0.22x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.46x	0.48x	0.39x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	6.31x	6.66x	5.28x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	7.79x	9.77x	7.8x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-10x	-43.5x	9.11x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-9.97%	-2.3%	11%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	2.488	2.248	2.829
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	5.03%	4.54%	5.72%
EPS ²	6.17	15.63	8.7	4.46	6.53	8.505	6.069	7.093
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.3%	37%	39.9%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	437,655	426,500	494,741
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	31,765	30,759	36,176
EBIT ¹	22,885	44,270	29,560	12,893	9,621	25,760	20,953	24,472
Net income ¹	12,578	32,668	19,443	9,959	11,852	19,072	14,251	15,865
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	90,012	94,228	80,375
Reference price ²	49.50	56.25	53.75	28.25	36.00	49.50	49.50	49.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXXON MOBIL CORPORATION	11.64x	1.47x	6.55x	3.04%	565B
RELIANCE INDUSTRIES LTD	20.48x	1.69x	9.74x	0.49%	186B
BP PLC	6.92x	0.52x	2.54x	5.66%	98.22B
VALERO ENERGY CORPORATION	8.75x	0.63x	5.83x	1.78%	80.01B
CHINA PETROLEUM & CHEMICAL CORPORATION	9.73x	0.28x	4.43x	7.16%	77.04B
MARATHON PETROLEUM CORPORATION	7.33x	0.69x	5.65x	1.53%	77.33B
PHILLIPS 66	8.53x	0.56x	6.56x	2.89%	69.96B
SUNCOR ENERGY INC.	8.24x	1.57x	4.17x	3.18%	63.43B
IMPERIAL OIL LIMITED	11.23x	1.26x	7.05x	2.16%	54.23B
Average	10.32x	0.96x	5.84x	3.1%	141.24B
Weighted average by Cap.	11.65x	1.20x	6.38x	2.91%