Valuation Thai Oil OTC Markets

Stocks

Market Closed - OTC Markets 22:28:13 03/08/2026 +04			5-day change	1st Jan Change
17.85 ^USD	+0.56%		-.--%	+77.26%

09-25	Thai Oil Changes CFO	MT
09-24	Thai Oil Public Company Limited Announces CFO Changes	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	159,719	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	98.61%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	234,999	242,901	236,116
Change	-	-4.31%	4.69%	-26.74%	-26.41%	61.5%	3.36%	-2.79%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.32x	9.09x	8.39x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.76x	0.72x	0.68x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	1.01x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.32x	0.37x	0.33x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.47x	0.56x	0.49x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.06x	6.8x	5.69x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.7x	9.35x	8.11x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	24.3x	75.8x	11.6x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	4.12%	1.32%	8.62%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.861	3.283	4.1
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	6.8%	4.59%	5.73%
EPS ²	6.17	15.63	8.7	4.46	6.53	16.54	7.868	8.524
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.4%	41.7%	48.1%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	496,016	433,331	479,311
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	57,925	35,744	41,476
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,959	25,979	29,119
Net income ¹	12,578	32,668	19,443	9,959	11,852	36,649	18,433	20,342
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	75,279	83,182	76,396
Reference price ²	49.50	56.25	53.75	28.25	36.00	71.50	71.50	71.50
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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.39x	1.67x	7.03x	2.53%	674B
RELIANCE INDUSTRIES LTD	18.55x	1.53x	8.97x	0.5%	167B
MARATHON PETROLEUM CORPORATION	7.02x	0.86x	5.13x	0.94%	122B
VALERO ENERGY CORPORATION	8.09x	0.8x	5.36x	1.16%	121B
BP PLC	6.66x	0.58x	2.57x	4.58%	115B
PHILLIPS 66	8.66x	0.72x	6.46x	1.89%	108B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.39x	0.34x	5.19x	6.77%	89.66B
SUNCOR ENERGY INC.	9.43x	1.89x	4.9x	2.47%	80.47B
IMPERIAL OIL LIMITED	11.8x	1.45x	7.66x	1.95%	59.84B
Average	10.44x	1.09x	5.92x	2.53%	170.69B
Weighted average by Cap.	11.75x	1.30x	6.39x	2.4%