|
End-of-day quote
Thailand S.E.
25/08/2026
|
5-day change | 1st Jan Change | ||
| 60.25 THB | -3.98% |
|
-4.74% | +67.36% |
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 | 134,589 | - | - |
| Change | - | 24.43% | -4.44% | -47.44% | 27.43% | 67.36% | - | - |
| Enterprise Value (EV) 1 | 269,433 | 257,808 | 269,900 | 197,723 | 145,510 | 213,216 | 221,656 | 215,037 |
| Change | - | -4.31% | 4.69% | -26.74% | -26.41% | 46.53% | 3.96% | -2.99% |
| P/E | 8.02x | 3.6x | 6.18x | 6.33x | 5.51x | 3.91x | 8.81x | 7.89x |
| PBR | 0.84x | 0.83x | 0.73x | 0.39x | 0.47x | 0.65x | 0.62x | 0.58x |
| 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 | 0.27x | 0.32x | 0.28x |
| EV / Revenue | 0.78x | 0.49x | 0.58x | 0.42x | 0.37x | 0.44x | 0.52x | 0.45x |
| EV / EBITDA | 8.89x | 4.96x | 7.22x | 9.42x | 8.23x | 3.9x | 6.69x | 5.55x |
| EV / EBIT | 11.8x | 5.82x | 9.13x | 15.3x | 15.1x | 4.35x | 9.71x | 8.2x |
| EV / FCF | -10.9x | 22.8x | 19.9x | 6.5x | 3.79x | 32.8x | 76x | 9.99x |
| FCF Yield | -9.15% | 4.39% | 5.03% | 15.4% | 26.4% | 3.05% | 1.32% | 10% |
| Dividend per Share 2 | 2.6 | 4 | 3.4 | 1.9 | 1.8 | 4.721 | 2.804 | 3.716 |
| Rate of return | 5.25% | 7.11% | 6.33% | 6.73% | 5% | 7.83% | 4.65% | 6.17% |
| EPS 2 | 6.17 | 15.63 | 8.7 | 4.46 | 6.53 | 15.41 | 6.841 | 7.639 |
| Distribution rate | 42.1% | 25.6% | 39.1% | 42.6% | 27.6% | 30.6% | 41% | 48.6% |
| Net sales 1 | 345,496 | 529,589 | 469,244 | 466,777 | 395,682 | 489,805 | 425,027 | 479,476 |
| EBITDA 1 | 30,309 | 52,014 | 37,359 | 20,999 | 17,686 | 54,619 | 33,124 | 38,749 |
| EBIT 1 | 22,885 | 44,270 | 29,560 | 12,893 | 9,621 | 49,005 | 22,822 | 26,213 |
| Net income 1 | 12,578 | 32,668 | 19,443 | 9,959 | 11,852 | 34,019 | 15,808 | 17,585 |
| Net Debt 1 | 168,451 | 132,155 | 149,832 | 134,617 | 65,092 | 78,628 | 87,068 | 80,449 |
| Reference price 2 | 49.50 | 56.25 | 53.75 | 28.25 | 36.00 | 60.25 | 60.25 | 60.25 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 3.91x | 0.44x | 3.9x | 7.84% | 4.11B | |
| 14.03x | 1.68x | 7.22x | 2.58% | 661B | |
| 20.51x | 1.69x | 9.82x | 0.45% | 187B | |
| 7.35x | 0.58x | 2.69x | 4.73% | 111B | |
| 7.03x | 0.75x | 5.03x | 1.15% | 99.66B | |
| 8.33x | 0.67x | 5.18x | 1.42% | 98.01B | |
| 8.99x | 0.65x | 6.64x | 2.14% | 94.53B | |
| 11.38x | 0.32x | 5.09x | 6.3% | 91.61B | |
| 9.15x | 1.78x | 4.61x | 2.67% | 76.47B | |
| 12.23x | 1.45x | 8.03x | 1.88% | 63.53B | |
| Average | 10.29x | 1.00x | 5.82x | 3.12% | 148.68B | |
| Weighted average by Cap. | 12.66x | 1.31x | 6.65x | 2.49% |
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
