Valuation Thai Oil Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 29/06/2026			5-day change	1st Jan Change
48.00 ^THB	+2.67%		+6.67%	+33.33%

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	107,224	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	33.33%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	197,699	201,993	188,319
Change	-	-4.31%	4.69%	-26.74%	-26.41%	35.87%	2.17%	-6.77%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.64x	7.91x	6.77x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.55x	0.54x	0.52x
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	0.24x	0.25x	0.22x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.45x	0.47x	0.38x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	6.49x	6.6x	5.18x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	7.78x	9.7x	7.64x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-9.01x	-51.2x	8.73x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-11.1%	-1.95%	11.5%
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%	5.18%	4.68%	5.89%
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	437,741	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	94,769	81,095
Reference price ²	49.50	56.25	53.75	28.25	36.00	48.00	48.00	48.00
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	2/15/22 A	2/10/23 A	2/14/24 A	2/14/25 A	2/12/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXXON MOBIL CORPORATION	11.62x	1.47x	6.54x	3.05%	564B
RELIANCE INDUSTRIES LTD	20.37x	1.69x	9.69x	0.49%	186B
BP PLC	7.13x	0.5x	2.5x	5.46%	96.76B
VALERO ENERGY CORPORATION	8.26x	0.62x	5.79x	1.8%	79.08B
CHINA PETROLEUM & CHEMICAL CORPORATION	9.91x	0.27x	4.47x	7.06%	78.25B
MARATHON PETROLEUM CORPORATION	7.18x	0.68x	5.56x	1.56%	75.68B
PHILLIPS 66	8.5x	0.56x	6.55x	2.9%	69.78B
SUNCOR ENERGY INC.	8.26x	1.56x	4.17x	3.18%	63.51B
IMPERIAL OIL LIMITED	11.14x	1.31x	7.07x	2.14%	54.69B
Average	10.26x	0.96x	5.82x	3.07%	140.87B
Weighted average by Cap.	11.62x	1.20x	6.37x	2.9%