Valuation Sea Oil Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 23/09/2026			5-day change	1st Jan Change
3.460 ^THB	0.00%		-1.70%	+16.11%

07:47am	Sea Oil Subsidiary to Invest THB40 Million in New Shares of Jatu Charoenpat	MT
08-14	Sea Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,474	1,936	2,854	2,173	1,877	2,202
Change	-	31.35%	47.47%	-23.88%	-13.61%	17.32%
Enterprise Value (EV) ¹	1,789	2,024	2,760	1,327	764.4	854.5
Change	-	13.12%	36.35%	-51.91%	-42.41%	11.78%
P/E	79.9x	8.38x	6.48x	6.26x	5.25x	8.36x
PBR	1.05x	1.17x	1.36x	0.89x	0.73x	0.82x
PEG	-	0x	0.1x	-0.3x	1.75x	-0.3x
Capitalization / Revenue	0.28x	0.17x	0.13x	0.16x	0.11x	0.11x
EV / Revenue	0.34x	0.18x	0.13x	0.1x	0.04x	0.04x
EV / EBITDA	221x	180x	888x	9.35x	4.4x	4.72x
EV / EBIT	-58.5x	-97.5x	-293x	13.3x	5.84x	6.17x
EV / FCF	-73.3x	-17.9x	-6.54x	2.36x	4.79x	5.67x
FCF Yield	-1.36%	-5.6%	-15.3%	42.4%	20.9%	17.6%
Dividend per Share ²	0.0061	0.0065	0.0069	0.2	0.22	0.18
Rate of return	0.31%	0.25%	0.18%	6.8%	8.66%	6.04%
EPS ²	0.025	0.3125	0.5962	0.4693	0.4834	0.3563
Distribution rate	24.4%	2.08%	1.16%	42.6%	45.5%	50.5%
Net sales ¹	5,275	11,340	21,669	13,828	17,499	19,772
EBITDA ¹	8.079	11.24	3.109	141.9	173.6	181.1
EBIT ¹	-30.6	-20.76	-9.419	99.46	131	138.5
Net income ¹	18.45	230.9	440.6	346.8	357.2	263.3
Net Debt ¹	315.8	88.51	-94.45	-845.3	-1,113	-1,348
Reference price ²	1.994	2.619	3.862	2.940	2.540	2.980
Nbr of stocks (in thousands)	738,997	738,995	738,984	738,982	738,982	738,982
Announcement Date	23/02/21	25/02/22	24/02/23	21/02/24	21/02/25	24/02/26

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.($)
PETRONAS DAGANGAN	16.68x	0.39x	7.94x	5.6%	4.87B
PTT OIL AND RETAIL BUSINESS	16.67x	0.19x	7.05x	3.51%	4.45B
RUBIS	10.34x	0.67x	6.58x	6.18%	4.13B
VIVA ENERGY GROUP LIMITED	6.81x	0.31x	6.62x	8.61%	3.65B
WORLD KINECT CORPORATION	12.24x	0.05x	5.29x	2.47%	1.84B
PT AKR CORPORINDO TBK	10.39x	0.47x	6.4x	7.4%	1.62B
SK GAS CO., LTD.	7.88x	0.43x	6.05x	3.85%	1.59B
Average	11.57x	0.36x	6.56x	5.37%	3.16B
Weighted average by Cap.	12.41x	0.37x	6.82x	5.53%