Valuation Thai Vegetable Oil Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 15/10/2026			5-day change	1st Jan Change
28.50 ^THB	+0.88%		+0.88%	+27.23%

08-14	Thai Vegetable Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Thai Vegetable Oil Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,067	25,350	19,035	20,458	19,924	25,350	-	-
Change	-	1.13%	-24.91%	7.48%	-2.61%	27.23%	-	-
Enterprise Value (EV) ¹	25,067	25,026	21,008	23,280	19,316	25,115	25,164	25,051
Change	-	-0.16%	-16.06%	10.82%	-17.03%	30.02%	0.2%	-0.45%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	8.95x	9.68x	9.28x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	2.08x	2.03x	1.95x
PEG	-	-0.7x	-0.5x	0x	2.15x	0.3x	-1.28x	2.16x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.79x	0.76x	0.74x
EV / Revenue	0.8x	0.64x	0.61x	0.76x	0.7x	0.78x	0.76x	0.73x
EV / EBITDA	10x	9.81x	33.5x	8.58x	6.38x	7.05x	7.02x	6.73x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	8.45x	8.79x	8.36x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	10.9x	11x	10.7x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	9.18%	9.11%	9.36%
Dividend per Share ²	2	-	0.81	1.73	1.97	2.287	2.077	2.14
Rate of return	7.1%	-	3.79%	7.52%	8.79%	8.02%	7.29%	7.51%
EPS ²	2.327	1.8	0.82	2.36	2.46	3.185	2.943	3.07
Distribution rate	85.9%	-	98.8%	73.3%	80.1%	71.8%	70.6%	69.7%
Net sales ¹	31,307	39,107	34,195	30,596	27,793	32,100	33,303	34,473
EBITDA ¹	2,507	2,552	627.9	2,712	3,026	3,565	3,582	3,720
EBIT ¹	2,163	2,227	331.6	2,409	2,642	2,973	2,863	2,998
Net income ¹	2,068	1,604	729.6	2,103	2,189	2,864	2,621	2,730
Net Debt ¹	-	-323.9	1,973	2,822	-607.7	-235.3	-185.8	-298.6
Reference price ²	28.18	28.50	21.40	23.00	22.40	28.50	28.50	28.50
Nbr of stocks (in thousands)	889,472	889,471	889,471	889,471	889,471	889,471	-	-
Announcement Date	2/25/22 A	2/24/23 A	2/28/24 A	2/28/25 A	3/2/26 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.($)
NESTLÉ S.A.	21.31x	2.88x	14.37x	3.87%	251B
MONDELEZ INTERNATIONAL, INC.	19.61x	2.52x	15x	3.26%	80.45B
DANONE	16.57x	1.71x	9.71x	3.82%	44.12B
ARCHER-DANIELS-MIDLAND COMPANY	15.34x	0.54x	9.81x	2.51%	39.97B
THE HERSHEY COMPANY	20.42x	3.12x	12.66x	3.42%	33.89B
AJINOMOTO CO., INC.	35.85x	3.1x	18.05x	1.03%	31.61B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.95x	5.46x	17.41x	3.23%	29.47B
NESTLÉ INDIA LIMITED	59.16x	9.05x	37.45x	1.26%	26.06B
KRAFT HEINZ	-8.2x	1.81x	9.03x	6.89%	27.61B
Average	22.89x	3.35x	15.94x	3.26%	62.73B
Weighted average by Cap.	21.58x	2.97x	14.84x	3.49%