Valuation IRPC

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-03			5-day change	1st Jan Change
2.280 ^THB	+3.64%		+1.79%	+130.30%

May. 12	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Apr. 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	46,536	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	130.3%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	84,131	78,958	73,118
Change	-	1.42%	-18.41%	-17.99%	-29.75%	37.36%	-6.15%	-7.4%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	6.5x	21.1x	15.8x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.61x	0.62x	0.61x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.3x	0.5x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.15x	0.16x	0.16x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.27x	0.28x	0.26x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.51x	6.55x	6.21x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	17.1x	23.4x	16.9x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	151x	9.47x	8.18x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	0.66%	10.6%	12.2%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0325	0.0284	0.0246
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.48%	1.29%	1.12%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.3384	0.1041	0.1388
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	9.6%	27.2%	17.7%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	309,768	285,557	284,121
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	23,957	12,064	11,769
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	4,912	3,371	4,334
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	8,027	2,250	2,714
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,595	32,422	26,581
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.200	2.200	2.200
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	2/8/22	2/7/23	2/13/24	2/10/25	2/17/26	-	-	-

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	6.5x	0.27x	3.44x	1.48%	1.34B
ORLEN SPÓLKA AKCYJNA	8.5x	0.67x	4.45x	5.05%	45.91B
TÜRKIYE PETROL RAFINERILERI	9.85x	0.39x	4.62x	8.26%	11.97B
IDEMITSU KOSAN CO.,LTD.	11.05x	0.28x	9.85x	3.05%	9.9B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	5.78x	0.49x	4.67x	4.33%	6.33B
HELLENIQ ENERGY HOLDINGS S.A.	7.65x	0.51x	4.54x	5.09%	4.57B
PAR PACIFIC HOLDINGS, INC.	5.79x	0.55x	4.09x	-.--%	4.31B
DELEK US HOLDINGS, INC.	10.84x	0.49x	4.55x	1.49%	4.16B
CALUMET, INC.	-12.32x	1.29x	14.41x	-.--%	3.85B
Average	5.96x	0.55x	6.07x	3.19%	10.26B
Weighted average by Cap.	7.80x	0.58x	5.46x	4.55%