Valuation PTT Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 25/09/2026			5-day change	1st Jan Change
43.00 ^THB	+2.38%		+1.18%	+38.71%

09-16	Thailand's PTTEP says every $3 rise in LNG prices could lift Thai power prices by 5%	RE
09-15	Thailand's PTT looking at new sources for LNG such as Oman, Mexico and Canada, executive says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,085,394	949,720	1,021,127	906,875	914,016	1,217,946	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	33.25%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,782,499	1,701,883	1,627,180
Change	-	12.05%	-8.42%	-10.42%	1.2%	19.07%	-4.52%	-4.39%
P/E	10x	10.4x	9.12x	10.1x	10.2x	10.1x	11.4x	10.1x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	1.03x	0.99x	0.85x
PEG	-	-0.7x	0.4x	-0.5x	-	0.3x	-1x	0.8x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.43x	0.43x	0.42x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.62x	0.6x	0.56x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.96x	4x	3.7x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.39x	6.92x	6.44x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	10x	10.2x	8.12x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	9.98%	9.84%	12.3%
Dividend per Share ²	2	2	2	2.1	2.3	2.278	2.166	2.224
Rate of return	5.26%	6.02%	5.59%	6.61%	7.19%	5.3%	5.04%	5.17%
EPS ²	3.79	3.2	3.92	3.15	3.15	4.244	3.775	4.263
Distribution rate	52.8%	62.5%	51%	66.7%	73%	53.7%	57.4%	52.2%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,852,043	2,831,863	2,906,747
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	450,145	425,840	439,468
EBIT ¹	248,298	288,745	229,168	227,498	150,903	278,871	246,015	252,655
Net income ¹	108,363	91,175	112,024	90,072	90,166	121,025	107,961	113,113
Net Debt ¹	523,978	853,539	630,265	572,392	582,988	564,552	483,937	409,233
Reference price ²	38.00	33.25	35.75	31.75	32.00	43.00	43.00	43.00
Nbr of stocks (in thousands)	28,562,996	28,562,996	28,562,996	28,562,996	28,562,996	28,324,336	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/15/24 A	2/20/25 A	2/19/26 A	-	-	-

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.($)
ARAMCO	13.2x	3.45x	6.53x	5.39%	1,661B
CHEVRON CORPORATION	12.89x	1.81x	5.96x	3.49%	401B
PETROCHINA COMPANY LIMITED	7.94x	0.6x	3.92x	6.56%	289B
SHELL PLC	8.27x	0.95x	4.17x	3.26%	274B
TOTALENERGIES SE	8.18x	1.07x	4.4x	4.49%	203B
CNOOC LIMITED	5.96x	1.64x	2.62x	7.66%	147B
PETROBRAS	3.92x	1.6x	3.02x	8.49%	126B
EQUINOR ASA	7.67x	0.83x	2.03x	3.69%	101B
ENI S.P.A.	8.6x	0.84x	4.13x	4.73%	80.01B
Average	8.52x	1.42x	4.09x	5.31%	364.82B
Weighted average by Cap.	11.01x	2.35x	5.39x	5.18%