Valuation Thai Oil Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:17:12 15/06/2026 +03			5-day change	1st Jan Change
1.120 ^EUR	-1.75%		-5.88%	+19.15%

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	98,289	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	22.22%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	188,763	196,957	187,362
Change	-	-4.31%	4.69%	-26.74%	-26.41%	29.73%	4.34%	-4.87%
P/E Ratio	8.02x	3.6x	6.18x	6.33x	5.51x	5.17x	7.25x	6.2x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.51x	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	6.2x	6.43x	5.15x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	7.43x	9.46x	7.6x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-8.6x	-49.9x	11.8x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-11.6%	-2%	8.49%
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%	5.65%	5.11%	6.43%
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	44.00	44.00	44.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXON MOBIL CORPORATION	12.38x	1.57x	7.02x	2.82%	609B
RELIANCE INDUSTRIES LTD	20.19x	1.68x	9.62x	0.5%	184B
BP PLC	8.03x	0.57x	2.8x	4.77%	111B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.4x	0.29x	4.66x	6.85%	83.72B
MARATHON PETROLEUM CORPORATION	7.57x	0.69x	5.9x	1.55%	76.95B
VALERO ENERGY CORPORATION	8.31x	0.6x	5.58x	1.86%	76.81B
SUNCOR ENERGY INC.	9.08x	1.75x	4.66x	2.82%	72.74B
PHILLIPS 66	8.84x	0.58x	6.69x	2.82%	71.95B
IMPERIAL OIL LIMITED	11.78x	1.38x	7.59x	2.03%	58.8B
Average	10.73x	1.01x	6.06x	2.89%	149.46B
Weighted average by Cap.	12.07x	1.26x	6.61x	2.75%