Valuation Thai Oil Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:22:33 2026-09-23 am EDT			5-day change	1st Jan Change
1.790 ^EUR	+1.70%		+13.29%	+90.43%

Sep. 22	Thai Oil Public Company Limited Announces Board and Committee Changes, Effective October 1, 2026	CI
Sep. 18	Yuanta Securities Investment Consulting Upgrades Thai Oil to Buy from Hold; Price Target is THB74	MT

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	158,602	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	97.22%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	237,260	245,022	238,535
Change	-	-4.31%	4.69%	-26.74%	-26.41%	63.05%	3.27%	-2.65%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.37x	9.45x	8.5x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.76x	0.73x	0.68x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	0.8x
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	0.48x	0.57x	0.5x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.22x	6.99x	5.74x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.84x	9.81x	8.33x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	36.5x	63x	10.8x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	2.74%	1.59%	9.25%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.788	3.137	4.008
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	6.74%	4.42%	5.64%
EPS ²	6.17	15.63	8.7	4.46	6.53	16.24	7.512	8.353
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.5%	41.8%	48%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	494,583	431,516	480,110
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	56,218	35,039	41,542
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,068	24,982	28,619
Net income ¹	12,578	32,668	19,443	9,959	11,852	36,016	17,453	19,848
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	78,658	86,419	79,932
Reference price ²	49.50	56.25	53.75	28.25	36.00	71.00	71.00	71.00
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	2/15/22	2/10/23	2/14/24	2/14/25	2/12/26	-	-	-

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	13.76x	1.64x	6.96x	2.61%	653B
RELIANCE INDUSTRIES LTD	19.33x	1.59x	9.33x	0.47%	176B
VALERO ENERGY CORPORATION	7.53x	0.73x	4.98x	1.28%	109B
MARATHON PETROLEUM CORPORATION	6.85x	0.8x	4.86x	1.05%	109B
BP PLC	6.99x	0.57x	2.61x	4.71%	112B
PHILLIPS 66	8.77x	0.7x	6.37x	1.98%	102B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.6x	0.34x	5.21x	6.65%	90.41B
SUNCOR ENERGY INC.	9.48x	1.85x	4.75x	2.57%	78.25B
IMPERIAL OIL LIMITED	11.76x	1.45x	7.66x	1.97%	60.06B
Average	10.56x	1.07x	5.86x	2.59%	165.47B
Weighted average by Cap.	12.11x	1.28x	6.38x	2.48%