Valuation Thai Oil Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 25/06/2026			5-day change	1st Jan Change
44.75 ^THB	+0.56%		+0.56%	+24.31%

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	99,964	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	24.31%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	190,439	194,733	181,059
Change	-	-4.31%	4.69%	-26.74%	-26.41%	30.88%	2.25%	-7.02%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.26x	7.37x	6.31x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.52x	0.5x	0.49x
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	0.23x	0.23x	0.2x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.44x	0.46x	0.37x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	6.26x	6.36x	4.98x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	7.5x	9.35x	7.34x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-8.67x	-49.4x	8.39x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-11.5%	-2.03%	11.9%
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%	5.56%	5.02%	6.32%
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	44.75	44.75	44.75
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	15/02/22	10/02/23	14/02/24	14/02/25	12/02/26	-	-	-

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.($)
EXXON MOBIL CORPORATION	11.75x	1.48x	6.56x	3.01%	570B
RELIANCE INDUSTRIES LTD	20.63x	1.71x	9.81x	0.48%	189B
BP PLC	7.28x	0.51x	2.54x	5.38%	98.18B
VALERO ENERGY CORPORATION	8.11x	0.59x	5.57x	1.88%	75.74B
MARATHON PETROLEUM CORPORATION	7.12x	0.67x	5.51x	1.6%	74.02B
PHILLIPS 66	8.41x	0.56x	6.5x	2.94%	68.86B
SUNCOR ENERGY INC.	8.14x	1.58x	4.19x	3.15%	64.14B
IMPERIAL OIL LIMITED	11.17x	1.31x	7.22x	2.14%	54.83B
OIL AND NATURAL GAS CORPORATION LIMITED	6.91x	0.64x	3.71x	5.32%	31.08B
Average	9.95x	1.01x	5.73x	2.88%	136.22B
Weighted average by Cap.	11.73x	1.26x	6.44x	2.68%