Valuation Thai Oil Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:06:54 2026-08-28 am EDT			5-day change	1st Jan Change
1.590 ^EUR	0.00%		+1.27%	+69.15%

Aug. 14	Thai Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jun. 22	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	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	139,615	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	73.61%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	218,243	226,683	220,063
Change	-	-4.31%	4.69%	-26.74%	-26.41%	49.98%	3.87%	-2.92%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.06x	9x	7.96x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.67x	0.65x	0.6x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	0.6x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.29x	0.33x	0.29x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.45x	0.53x	0.46x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	3.95x	6.73x	5.65x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.45x	9.82x	8.24x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	33.5x	77.7x	10.2x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	2.98%	1.29%	9.78%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.582	2.852	3.55
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	7.33%	4.56%	5.68%
EPS ²	6.17	15.63	8.7	4.46	6.53	15.41	6.946	7.85
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.7%	41.1%	45.2%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	488,012	426,550	479,283
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	55,297	33,675	38,939
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,005	23,089	26,701
Net income ¹	12,578	32,668	19,443	9,959	11,852	34,019	16,034	18,095
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	78,628	87,068	80,449
Reference price ²	49.50	56.25	53.75	28.25	36.00	62.50	62.50	62.50
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	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	13.66x	1.64x	7.04x	2.65%	643B
RELIANCE INDUSTRIES LTD	19.97x	1.65x	9.59x	0.46%	182B
BP PLC	7.14x	0.56x	2.62x	4.87%	108B
MARATHON PETROLEUM CORPORATION	7.2x	0.77x	5.13x	1.12%	102B
VALERO ENERGY CORPORATION	8.48x	0.69x	5.28x	1.4%	99.79B
PHILLIPS 66	9.1x	0.66x	6.71x	2.12%	95.69B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.43x	0.33x	5.24x	6.27%	90.54B
SUNCOR ENERGY INC.	9.28x	1.81x	4.69x	2.63%	77.7B
IMPERIAL OIL LIMITED	12.18x	1.46x	8.03x	1.87%	63.92B
Average	10.94x	1.06x	6.04x	2.6%	162.54B
Weighted average by Cap.	12.42x	1.29x	6.56x	2.5%