Stock IRCP INTERNATIONAL RESEARCH CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials International Research Corporation

Equities

IRCP

TH0711010Z02

IT Services & Consulting

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-20 pm EDT 		5-day change 1st Jan Change
0.67 THB +1.52% Intraday chart for International Research Corporation +1.52% 0.00%
May. 15 International Research Corporation Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 International Research Corporation Public Company Limited Appoints Directors to the Sub-Committees CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 139.9 124.6 193.3 826.6 572.2 417.7
Enterprise Value (EV) 1 504.8 589.2 647.4 1,040 558.2 466.3
P/E ratio -2.71 x -1.23 x 25.8 x 33.7 x 9.83 x 14.2 x
Yield - - - - 2.45% 3.73%
Capitalization / Revenue 0.13 x 0.13 x 0.22 x 1.12 x 0.44 x 0.38 x
EV / Revenue 0.47 x 0.62 x 0.75 x 1.41 x 0.43 x 0.42 x
EV / EBITDA -32.8 x 55.3 x -112 x 61.6 x 8.57 x 12.8 x
EV / FCF 2.64 x -11.3 x -21.4 x 138 x 2,127 x -2.79 x
FCF Yield 37.9% -8.84% -4.66% 0.73% 0.05% -35.9%
Price to Book 0.46 x 0.59 x 1.03 x 2.44 x 1.03 x 0.67 x
Nbr of stocks (in thousands) 254,300 254,300 254,300 413,302 560,968 623,481
Reference price 2 0.5500 0.4900 0.7600 2.000 1.020 0.6700
Announcement Date 2/22/19 2/24/20 2/19/21 2/28/22 2/27/23 2/29/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,080 952.6 862.4 739.6 1,289 1,109
EBITDA 1 -15.41 10.65 -5.784 16.88 65.16 36.46
EBIT 1 -25.61 0.2616 -15.46 8.137 55.41 27.09
Operating Margin -2.37% 0.03% -1.79% 1.1% 4.3% 2.44%
Earnings before Tax (EBT) 1 -56.5 -74.38 -10.01 21.37 62.01 40.04
Net income 1 -51.53 -101.5 7.502 18.57 49.05 28.99
Net margin -4.77% -10.65% 0.87% 2.51% 3.81% 2.61%
EPS 2 -0.2026 -0.3991 0.0295 0.0594 0.1038 0.0470
Free Cash Flow 1 191.5 -52.07 -30.19 7.542 0.2624 -167.3
FCF margin 17.73% -5.47% -3.5% 1.02% 0.02% -15.08%
FCF Conversion (EBITDA) - - - 44.67% 0.4% -
FCF Conversion (Net income) - - - 40.62% 0.53% -
Dividend per Share - - - - 0.0250 0.0250
Announcement Date 2/22/19 2/24/20 2/19/21 2/28/22 2/27/23 2/29/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 365 465 454 213 - 48.5
Net Cash position 1 - - - - 13.9 -
Leverage (Debt/EBITDA) -23.68 x 43.61 x -78.52 x 12.63 x - 1.331 x
Free Cash Flow 1 191 -52.1 -30.2 7.54 0.26 -167
ROE (net income / shareholders' equity) -18.8% -43.4% 13.8% 7.52% 11.7% 5.19%
ROA (Net income/ Total Assets) -1.44% 0.01% -0.95% 0.58% 3.76% 1.5%
Assets 1 3,577 -709,691 -789.3 3,210 1,305 1,936
Book Value Per Share 2 1.210 0.8300 0.7400 0.8200 0.9900 1.010
Cash Flow per Share 2 0.8500 0.2500 0.1700 0.3100 0.1700 0.1200
Capex 1 9.18 15.3 5.5 3.94 11 7.12
Capex / Sales 0.85% 1.61% 0.64% 0.53% 0.85% 0.64%
Announcement Date 2/22/19 2/24/20 2/19/21 2/28/22 2/27/23 2/29/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
INTERNATIONAL RESEARCH CORPORATION Stock International Research Corporation
0.00% 11.45M
ACCENTURE PLC Stock Accenture plc
-12.50% 193B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.64% 167B
IBM Stock IBM
+5.59% 160B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+8.43% 104B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+36.29% 83.55B
RELX PLC Stock RELX PLC
+12.28% 82.75B
INFOSYS LIMITED Stock Infosys Limited
-4.57% 72.35B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.46% 54.73B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-7.68% 43.68B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. IRCP Stock
  4. Financials International Research Corporation