Valuation IRPC

Stocks

End-of-day quote Thailand S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
1.840 ^THB	+0.55%		+4.55%	+85.86%

05-12	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-24	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	37,555	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	85.86%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	74,751	68,399	60,969
Change	-	1.42%	-18.41%	-17.99%	-29.75%	22.05%	-8.5%	-10.86%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	9.49x	17.7x	15.1x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.54x	0.53x	0.52x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.4x	0.9x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.12x	0.13x	0.13x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.25x	0.24x	0.22x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	4.33x	5.7x	4.95x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	12.1x	23.4x	12.7x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	8.48x	7.78x	6.77x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	11.8%	12.9%	14.8%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.027	0.0195	0.027
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.47%	1.06%	1.47%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.1938	0.1041	0.1222
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	13.9%	18.8%	22.1%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	304,734	286,029	279,340
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	17,262	11,994	12,325
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	6,187	2,921	4,809
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	4,538	1,926	2,614
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,195	30,844	23,414
Reference price ²	3.840	3.020	2.020	1.230	0.990	1.840	1.840	1.840
Nbr of stocks (in thousands)	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	-	-
Announcement Date	8/2/22	7/2/23	13/2/24	10/2/25	17/2/26	-	-	-

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.($)
IRPC	9.49x	0.25x	4.33x	1.47%	1.13B
ORLEN SPÓLKA AKCYJNA	8.37x	0.63x	4.63x	5.37%	41.16B
HF SINCLAIR CORPORATION	5.95x	0.42x	3.95x	2.83%	13.07B
TÜRKIYE PETROL RAFINERILERI	8.8x	0.31x	3.96x	11.77%	10.22B
IDEMITSU KOSAN CO.,LTD.	9.91x	0.25x	9.81x	3.29%	9.06B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	8.47x	0.44x	4.86x	4.41%	5.13B
ICAHN ENTERPRISES L.P.	18.1x	-	-	-	4.87B
HELLENIQ ENERGY HOLDINGS S.A.	6.5x	0.47x	4.35x	5.93%	3.85B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	-25.1x	0.25x	8.99x	2.05%	3.61B
DELEK US HOLDINGS, INC.	9.69x	0.44x	4.31x	1.94%	3.22B
Average	6.02x	0.38x	5.46x	4.34%	9.53B
Weighted average by Cap.	7.45x	0.48x	5.13x	5.18%