|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 72.75 THB | -3.00% |
|
-6.43% | +102.08% |
| 09-25 | Thai Oil Changes CFO | MT |
| 09-24 | Thai Oil Public Company Limited Announces CFO Changes | CI |
Company Valuation: Thai Oil
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 | 162,512 | - | - |
| Change | - | 24.43% | -4.44% | -47.44% | 27.43% | 102.08% | - | - |
| Enterprise Value (EV) 1 | 269,433 | 257,808 | 269,900 | 197,723 | 145,510 | 237,791 | 245,693 | 238,908 |
| Change | - | -4.31% | 4.69% | -26.74% | -26.41% | 63.42% | 3.32% | -2.76% |
| P/E | 8.02x | 3.6x | 6.18x | 6.33x | 5.51x | 4.4x | 9.25x | 8.53x |
| PBR | 0.84x | 0.83x | 0.73x | 0.39x | 0.47x | 0.77x | 0.74x | 0.69x |
| PEG | - | 0x | -0.1x | -0.1x | 0.1x | 0x | -0.2x | 1.02x |
| Capitalization / Revenue | 0.29x | 0.24x | 0.26x | 0.14x | 0.2x | 0.33x | 0.38x | 0.34x |
| EV / Revenue | 0.78x | 0.49x | 0.58x | 0.42x | 0.37x | 0.48x | 0.57x | 0.5x |
| EV / EBITDA | 8.89x | 4.96x | 7.22x | 9.42x | 8.23x | 4.11x | 6.87x | 5.76x |
| EV / EBIT | 11.8x | 5.82x | 9.13x | 15.3x | 15.1x | 4.76x | 9.46x | 8.2x |
| EV / FCF | -10.9x | 22.8x | 19.9x | 6.5x | 3.79x | 24.6x | 76.7x | 11.7x |
| FCF Yield | -9.15% | 4.39% | 5.03% | 15.4% | 26.4% | 4.07% | 1.3% | 8.52% |
| Dividend per Share 2 | 2.6 | 4 | 3.4 | 1.9 | 1.8 | 4.861 | 3.283 | 4.1 |
| Rate of return | 5.25% | 7.11% | 6.33% | 6.73% | 5% | 6.68% | 4.51% | 5.64% |
| EPS 2 | 6.17 | 15.63 | 8.7 | 4.46 | 6.53 | 16.54 | 7.868 | 8.524 |
| Distribution rate | 42.1% | 25.6% | 39.1% | 42.6% | 27.6% | 29.4% | 41.7% | 48.1% |
| Net sales 1 | 345,496 | 529,589 | 469,244 | 466,777 | 395,682 | 496,016 | 433,331 | 479,311 |
| EBITDA 1 | 30,309 | 52,014 | 37,359 | 20,999 | 17,686 | 57,925 | 35,744 | 41,476 |
| EBIT 1 | 22,885 | 44,270 | 29,560 | 12,893 | 9,621 | 49,959 | 25,979 | 29,119 |
| Net income 1 | 12,578 | 32,668 | 19,443 | 9,959 | 11,852 | 36,649 | 18,433 | 20,342 |
| Net Debt 1 | 168,451 | 132,155 | 149,832 | 134,617 | 65,092 | 75,279 | 83,182 | 76,396 |
| Reference price 2 | 49.50 | 56.25 | 53.75 | 28.25 | 36.00 | 72.75 | 72.75 | 72.75 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.54x | 0.49x | 4.19x | 6.48% | 4.97B | |
| 14.09x | 1.78x | 7.57x | 2.34% | 728B | |
| 18.21x | 1.52x | 8.87x | 0.5% | 167B | |
| 7.58x | 0.92x | 5.2x | 0.84% | 136B | |
| 8.54x | 0.83x | 5.61x | 1.05% | 132B | |
| 6.79x | 0.62x | 2.66x | 4.22% | 125B | |
| 9.06x | 0.77x | 6.66x | 1.71% | 119B | |
| 10.86x | 0.35x | 5.4x | 6.47% | 95.73B | |
| 8.92x | 2.02x | 5.12x | 2.24% | 88.39B | |
| 11.89x | 1.51x | 7.89x | 1.86% | 62.61B | |
| Average | 10.05x | 1.08x | 5.92x | 2.77% | 165.86B | |
| Weighted average by Cap. | 12.04x | 1.36x | 6.66x | 2.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TOP Stock
- Valuation Thai Oil
Select your edition
All financial news and data tailored to specific country editions
