Valuation PTT

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
41.50 ^THB	-0.60%		+2.47%	+29.69%

09-02	Thailand bets on rooftop solar to guard against LNG price shocks	RE
09-02	Thailand backs rooftop solar to guard against LNG price surges, minister 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	1,175,460	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	28.6%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,740,012	1,659,397	1,584,693
Change	-	12.05%	-8.42%	-10.42%	1.2%	16.23%	-4.63%	-4.5%
P/E	10x	10.4x	9.12x	10.1x	10.2x	9.52x	11x	9.74x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	0.99x	0.95x	0.82x
PEG	-	-0.7x	0.4x	-0.5x	-	0.2x	-0.8x	0.8x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.41x	0.42x	0.4x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.61x	0.59x	0.55x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.81x	3.9x	3.61x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.24x	6.87x	6.27x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	9.78x	9.91x	7.9x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	10.2%	10.1%	12.7%
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%	5.49%	5.22%	5.36%
EPS ²	3.79	3.2	3.92	3.15	3.15	4.36	3.775	4.263
Distribution rate	52.8%	62.5%	51%	66.7%	73%	52.3%	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	456,404	425,840	439,468
EBIT ¹	248,298	288,745	229,168	227,498	150,903	278,871	241,379	252,655
Net income ¹	108,363	91,175	112,024	90,072	90,166	124,425	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	41.50	41.50	41.50
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	17/02/22	16/02/23	15/02/24	20/02/25	19/02/26	-	-	-

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.($)
PTT	9.52x	0.61x	3.81x	5.49%	35.74B
ARAMCO	13.66x	3.49x	6.57x	5.35%	1,672B
CHEVRON CORPORATION	13.58x	1.88x	6.12x	3.42%	409B
PETROCHINA COMPANY LIMITED	8.7x	0.62x	3.98x	6%	297B
SHELL PLC	8.22x	0.92x	4.01x	3.35%	267B
TOTALENERGIES SE	8.22x	1.04x	4.34x	4.63%	197B
CNOOC LIMITED	6.33x	1.77x	2.82x	6.98%	157B
PETROBRAS	3.98x	1.61x	3.03x	7.57%	126B
EQUINOR ASA	7.91x	0.85x	2.09x	3.72%	101B
ENI S.P.A.	8.36x	0.79x	3.95x	4.86%	78.15B
Average	8.85x	1.36x	4.07x	5.14%	333.97B
Weighted average by Cap.	11.40x	2.36x	5.41x	5.07%