Valuation Thai Oil

Stocks

End-of-day quote Thailand S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
43.75 ^THB	-0.57%		-4.89%	+21.53%

05-11	Thai Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-11	Thai Oil posts qtrly net profit 19,481 million baht	RE

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	97,730	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	21.53%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	188,205	196,399	186,803
Change	-	-4.31%	4.69%	-26.74%	-26.41%	29.34%	4.35%	-4.89%
P/E Ratio	8.02x	3.6x	6.18x	6.33x	5.51x	5.14x	7.21x	6.17x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.5x	0.49x	0.48x
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	0.22x	0.23x	0.2x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.43x	0.46x	0.38x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	6.18x	6.41x	5.14x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	7.41x	9.43x	7.57x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-8.57x	-49.8x	11.7x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-11.7%	-2.01%	8.52%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	2.487	2.248	2.828
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	5.69%	5.14%	6.47%
EPS ²	6.17	15.63	8.7	4.46	6.53	8.504	6.069	7.093
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.2%	37%	39.9%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	437,741	426,501	494,743
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	30,445	30,616	36,368
EBIT ¹	22,885	44,270	29,560	12,893	9,621	25,395	20,819	24,663
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	90,475	98,668	89,073
Reference price ²	49.50	56.25	53.75	28.25	36.00	43.75	43.75	43.75
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

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.($)
THAI OIL	5.17x	0.43x	6.2x	5.65%	3.02B
EXXON MOBIL CORPORATION	11.85x	1.51x	6.73x	2.94%	584B
RELIANCE INDUSTRIES LTD	20.41x	1.69x	9.71x	0.49%	187B
BP PLC	7.78x	0.55x	2.72x	4.93%	107B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.58x	0.29x	4.72x	6.62%	84.89B
MARATHON PETROLEUM CORPORATION	7.27x	0.67x	5.73x	1.63%	73.24B
VALERO ENERGY CORPORATION	7.94x	0.57x	5.35x	1.94%	73.39B
SUNCOR ENERGY INC.	8.81x	1.7x	4.52x	2.91%	70.44B
PHILLIPS 66	8.63x	0.56x	6.55x	2.91%	69.47B
IMPERIAL OIL LIMITED	11.68x	1.36x	7.53x	2.05%	58.24B
Average	10.01x	0.93x	5.98x	3.21%	131.12B
Weighted average by Cap.	11.82x	1.23x	6.47x	2.83%