Valuation Thai Oil Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 11:33:45 26/10/2026 +04			5-day change	1st Jan Change
1.790 ^EUR	-1.65%		-2.19%	+88.42%

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	152,459	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	89.58%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	224,069	231,551	221,378
Change	-	-4.31%	4.69%	-26.74%	-26.41%	53.99%	3.34%	-4.39%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	3.64x	8.36x	7.36x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.73x	0.7x	0.65x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.1x	0.5x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.3x	0.35x	0.32x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.44x	0.53x	0.46x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	3.53x	6.3x	5.27x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	3.97x	8.69x	7.2x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	19.7x	38.7x	9.07x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	5.07%	2.58%	11%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	5.313	3.333	4.19
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	7.78%	4.88%	6.14%
EPS ²	6.17	15.63	8.7	4.46	6.53	18.75	8.162	9.272
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	28.3%	40.8%	45.2%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	515,018	439,821	483,822
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	63,472	36,733	41,982
EBIT ¹	22,885	44,270	29,560	12,893	9,621	56,499	26,634	30,751
Net income ¹	12,578	32,668	19,443	9,959	11,852	40,989	18,998	20,410
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	71,610	79,092	68,919
Reference price ²	49.50	56.25	53.75	28.25	36.00	68.25	68.25	68.25
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	14.12x	1.8x	7.47x	2.27%	753B
RELIANCE INDUSTRIES LTD	18.45x	1.53x	8.98x	0.49%	170B
BP PLC	7.47x	0.64x	2.71x	3.99%	132B
MARATHON PETROLEUM CORPORATION	6.96x	0.87x	4.92x	0.89%	128B
VALERO ENERGY CORPORATION	7.6x	0.74x	4.65x	1.15%	121B
PHILLIPS 66	8.62x	0.74x	6.35x	1.8%	113B
SUNCOR ENERGY INC.	8.85x	2.02x	4.94x	2.17%	92.97B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.44x	0.33x	4.96x	6.8%	91.62B
IMPERIAL OIL LIMITED	11.94x	1.52x	7.74x	1.82%	65.25B
Average	10.49x	1.13x	5.86x	2.38%	185.21B
Weighted average by Cap.	12.06x	1.38x	6.50x	2.23%