Valuation Thai Vegetable Oil

Stocks

End-of-day quote Thailand S.E. 17/09/2026			5-day change	1st Jan Change
27.50 ^THB	+1.85%		+0.92%	+22.77%

08-14	Thai Vegetable Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Thai Vegetable Oil Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,067	25,350	19,035	20,458	19,924	24,460	-	-
Change	-	1.13%	-24.91%	7.48%	-2.61%	22.77%	-	-
Enterprise Value (EV) ¹	25,067	25,026	21,008	23,280	19,316	24,225	24,275	24,162
Change	-	-0.16%	-16.06%	10.82%	-17.03%	25.41%	0.2%	-0.47%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	8.63x	9.34x	8.96x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	2.01x	1.96x	1.88x
PEG	-	-0.7x	-0.5x	0x	2.15x	0.3x	-1.23x	2.08x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.76x	0.73x	0.71x
EV / Revenue	0.8x	0.64x	0.61x	0.76x	0.7x	0.75x	0.73x	0.7x
EV / EBITDA	10x	9.81x	33.5x	8.58x	6.38x	6.8x	6.78x	6.49x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	8.15x	8.48x	8.06x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	10.5x	10.6x	10.3x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	9.51%	9.45%	9.71%
Dividend per Share ²	2	-	0.81	1.73	1.97	2.287	2.077	2.14
Rate of return	7.1%	-	3.79%	7.52%	8.79%	8.32%	7.55%	7.78%
EPS ²	2.327	1.8	0.82	2.36	2.46	3.185	2.943	3.07
Distribution rate	85.9%	-	98.8%	73.3%	80.1%	71.8%	70.6%	69.7%
Net sales ¹	31,307	39,107	34,195	30,596	27,793	32,100	33,303	34,473
EBITDA ¹	2,507	2,552	627.9	2,712	3,026	3,565	3,582	3,720
EBIT ¹	2,163	2,227	331.6	2,409	2,642	2,973	2,863	2,998
Net income ¹	2,068	1,604	729.6	2,103	2,189	2,864	2,621	2,730
Net Debt ¹	-	-323.9	1,973	2,822	-607.7	-235.3	-185.8	-298.6
Reference price ²	28.18	28.50	21.40	23.00	22.40	27.50	27.50	27.50
Nbr of stocks (in thousands)	889,472	889,471	889,471	889,471	889,471	889,471	-	-
Announcement Date	25/02/22	24/02/23	28/02/24	28/02/25	02/03/26	-	-	-

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.($)
THAI VEGETABLE OIL	8.48x	0.74x	6.67x	8.47%	722M
NESTLÉ S.A.	20.45x	2.79x	13.93x	4.04%	244B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.59B
DANONE	16.2x	1.7x	9.61x	3.86%	45.22B
ARCHER-DANIELS-MIDLAND COMPANY	15.74x	0.56x	10.04x	2.5%	40.97B
THE HERSHEY COMPANY	20.68x	3.14x	12.77x	3.38%	34.32B
AJINOMOTO CO., INC.	33.5x	2.92x	16.93x	1.1%	30.08B
KRAFT HEINZ	-8.72x	1.88x	9.37x	6.49%	29.33B
NESTLÉ INDIA LIMITED	64.21x	9.85x	40.85x	1.19%	27.86B
Average	21.15x	2.90x	15.01x	3.81%	59.11B
Weighted average by Cap.	21.06x	2.83x	14.65x	3.58%