Valuation Thai Oil Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 15:12:54 17/07/2026 HKT			5-day change	1st Jan Change
1.570 ^EUR	+3.29%		+23.62%	+67.02%

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	138,498	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	72.22%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	225,869	232,361	218,032
Change	-	-4.31%	4.69%	-26.74%	-26.41%	55.23%	2.87%	-6.17%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	7.24x	10.1x	8.71x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.72x	0.69x	0.67x
PEG	-	0x	-0.1x	-0.1x	0.1x	0.2x	-0.4x	0.5x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.32x	0.33x	0.28x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.52x	0.55x	0.44x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	6.82x	7.47x	5.93x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	8.36x	10.9x	8.7x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-11.3x	-49.3x	10.4x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-8.85%	-2.03%	9.61%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	2.496	2.173	2.715
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	4.03%	3.5%	4.38%
EPS ²	6.17	15.63	8.7	4.46	6.53	8.56	6.124	7.115
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.2%	35.5%	38.2%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	437,681	425,115	492,526
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	33,118	31,086	36,758
EBIT ¹	22,885	44,270	29,560	12,893	9,621	27,028	21,260	25,053
Net income ¹	12,578	32,668	19,443	9,959	11,852	19,195	14,381	15,915
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	87,371	93,863	79,534
Reference price ²	49.50	56.25	53.75	28.25	36.00	62.00	62.00	62.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	12.75x	1.61x	6.96x	2.81%	611B
RELIANCE INDUSTRIES LTD	20.79x	1.7x	9.79x	0.48%	187B
VALERO ENERGY CORPORATION	9.51x	0.69x	6.24x	1.56%	91.95B
MARATHON PETROLEUM CORPORATION	8.04x	0.79x	5.98x	1.3%	91.26B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.51x	0.3x	4.84x	6.61%	84.92B
PHILLIPS 66	9.77x	0.66x	7.22x	2.44%	82.94B
SUNCOR ENERGY INC.	9.84x	1.82x	4.69x	2.76%	73.77B
IMPERIAL OIL LIMITED	13.02x	1.45x	7.8x	2%	59.33B
OIL AND NATURAL GAS CORPORATION LIMITED	7.33x	0.67x	3.88x	5.01%	32.3B
Average	11.28x	1.08x	6.38x	2.78%	145.97B
Weighted average by Cap.	12.72x	1.34x	6.96x	2.53%