Valuation Thai Oil Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 14:44:19 10/07/2026 HKT			5-day change	1st Jan Change
1.270 ^EUR	-0.78%		-2.31%	+33.68%

06-22	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	MT
05-11	Thai Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	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	111,692	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	38.89%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	201,704	205,920	192,067
Change	-	-4.31%	4.69%	-26.74%	-26.41%	38.62%	2.09%	-6.73%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.88x	8.24x	7.05x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.58x	0.56x	0.54x
PEG	-	0x	-0.1x	-0.1x	0.1x	0.2x	-0.3x	0.4x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.26x	0.26x	0.23x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.46x	0.48x	0.39x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	6.35x	6.69x	5.31x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	7.83x	9.83x	7.85x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-10.1x	-43.7x	9.17x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-9.91%	-2.29%	10.9%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	2.488	2.248	2.829
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	4.98%	4.5%	5.66%
EPS ²	6.17	15.63	8.7	4.46	6.53	8.505	6.069	7.093
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.3%	37%	39.9%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	437,655	426,500	494,741
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	31,765	30,759	36,176
EBIT ¹	22,885	44,270	29,560	12,893	9,621	25,760	20,953	24,472
Net income ¹	12,578	32,668	19,443	9,959	11,852	19,072	14,251	15,865
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	90,012	94,228	80,375
Reference price ²	49.50	56.25	53.75	28.25	36.00	50.00	50.00	50.00
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	15/2/22	10/2/23	14/2/24	14/2/25	12/2/26	-	-	-

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	11.97x	1.52x	6.56x	2.99%	576B
RELIANCE INDUSTRIES LTD	20.49x	1.68x	9.66x	0.49%	186B
BP PLC	7.41x	0.53x	2.61x	5.29%	100B
VALERO ENERGY CORPORATION	8.99x	0.66x	5.95x	1.72%	83.35B
MARATHON PETROLEUM CORPORATION	8.02x	0.73x	5.85x	1.43%	82.83B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.02x	0.29x	4.68x	6.94%	80.51B
PHILLIPS 66	9.35x	0.61x	6.95x	2.68%	75.52B
SUNCOR ENERGY INC.	9.09x	1.71x	4.48x	2.9%	70B
IMPERIAL OIL LIMITED	12.35x	1.44x	7.65x	2.01%	58.41B
Average	10.85x	1.02x	6.04x	2.94%	145.76B
Weighted average by Cap.	11.98x	1.24x	6.46x	2.81%