Thai Oil Public Company Limited

SET:TOP Stock Report

Market Cap: ฿90.5b

Thai Oil Future Growth

Future criteria checks 3/6

Thai Oil is forecast to grow earnings and revenue by 21.5% and 4.7% per annum respectively. EPS is expected to grow by 21.7% per annum. Return on equity is forecast to be 8.8% in 3 years.

Key information

21.5%

Earnings growth rate

21.7%

EPS growth rate

Oil and Gas earnings growth3.3%
Revenue growth rate4.7%
Future return on equity8.8%
Analyst coverage

Good

Last updated18 Nov 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

SET:TOP - Analysts future estimates and past financials data (THB Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/2026512,79017,07115,20724,13515
12/31/2025449,47713,66327,35823,62418
12/31/2024480,36311,867-9,16918,84318
9/30/2024436,86210,13613,30427,506N/A
6/30/2024449,87925,18228,05542,972N/A
3/31/2024435,02120,75279115,625N/A
12/31/2023432,30919,44313,48828,088N/A
9/30/2023441,75216,64626,82640,459N/A
6/30/2023445,4475,8307,63233,774N/A
3/31/2023492,16430,04028,12157,126N/A
12/31/2022496,22732,66811,16243,251N/A
9/30/2022458,33137,551-5,62629,047N/A
6/30/2022412,49439,6024,68432,739N/A
3/31/2022336,93716,427-12,43020,127N/A
12/31/2021291,32612,641-24,89010,504N/A
9/30/2021238,72314,890-34,5889,236N/A
6/30/2021214,97313,607-38,2484,393N/A
3/31/2021185,54913,981-40,9513,081N/A
12/31/2020188,024-3,088-46,2152,435N/A
9/30/2020217,816-7,966-36,4053,682N/A
6/30/2020242,535-9,428-38,9173,541N/A
3/31/2020284,703-11,387-33,6885,185N/A
12/31/2019298,7446,693-14,62713,087N/A
9/30/2019311,028-519-6,40817,937N/A
6/30/2019329,7774,722-25215,776N/A
3/31/2019334,4128,9494,11614,569N/A
12/31/2018334,85310,14910,31918,313N/A
9/30/2018323,73121,88814,08019,282N/A
6/30/2018302,24324,935N/A29,706N/A
3/31/2018285,09723,390N/A31,964N/A
12/31/2017280,46424,856N/A34,417N/A
9/30/2017276,24923,732N/A28,258N/A
6/30/2017264,43019,067N/A26,286N/A
3/31/2017256,74523,571N/A23,507N/A
12/31/2016225,93921,222N/A23,182N/A
9/30/2016231,97619,169N/A26,445N/A
6/30/2016238,22113,933N/A32,199N/A
3/31/2016244,88912,409N/A32,059N/A
12/31/2015259,46412,181N/A31,708N/A
9/30/2015298,5281,988N/A34,117N/A
6/30/2015312,0612,049N/A20,692N/A
3/31/2015334,088-2,109N/A24,528N/A
12/31/2014374,950-4,140N/A24,433N/A
9/30/2014395,0062,314N/A12,767N/A
6/30/2014415,25212,177N/A24,521N/A
3/31/2014407,4228,557N/A14,254N/A
12/31/2013400,0849,316N/A16,131N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: TOP's forecast earnings growth (21.5% per year) is above the savings rate (2%).

Earnings vs Market: TOP's earnings (21.5% per year) are forecast to grow faster than the TH market (16.9% per year).

High Growth Earnings: TOP's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: TOP's revenue (4.7% per year) is forecast to grow slower than the TH market (6.5% per year).

High Growth Revenue: TOP's revenue (4.7% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: TOP's Return on Equity is forecast to be low in 3 years time (8.8%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y