Valuation IRPC

Stocks

End-of-day quote Thailand S.E. 2026-09-04			5-day change	1st Jan Change
2.820 ^THB	0.00%		+11.02%	+184.85%

Aug. 26	IRPC Public Company Limited Announces Cash Dividend, Payable on September 23, 2026	CI
Aug. 11	IRPC Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	57,558	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	184.85%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	96,017	87,210	80,573
Change	-	1.42%	-18.41%	-17.99%	-29.75%	56.77%	-9.17%	-7.61%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	5x	17.4x	16.5x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.75x	0.74x	0.72x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	3.2x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.18x	0.2x	0.2x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.3x	0.3x	0.28x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.59x	6.22x	6.06x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.91x	18.7x	18.1x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.12x	7.98x	9.03x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	24.3%	12.5%	11.1%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0315	0.0313
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.54%	1.12%	1.11%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.5641	0.1621	0.1704
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.68%	19.4%	18.4%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	315,631	287,308	283,084
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	26,744	14,024	13,294
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	16,247	4,671	4,443
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	11,575	3,231	3,204
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	38,459	29,652	23,015
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.820	2.820	2.820
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	5x	0.3x	3.59x	1.54%	1.75B
ORLEN SPÓLKA AKCYJNA	6.65x	0.66x	3.67x	5.17%	49.41B
HF SINCLAIR CORPORATION	6.08x	0.55x	4.48x	1.95%	18.74B
TÜRKIYE PETROL RAFINERILERI	9.83x	0.48x	4.92x	13.3%	15.45B
IDEMITSU KOSAN CO.,LTD.	8.98x	0.33x	8.85x	2.72%	11.29B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	6.87x	0.57x	4.71x	6.64%	7.97B
HELLENIQ ENERGY HOLDINGS S.A.	6.34x	0.52x	3.73x	4.4%	5.65B
CALUMET, INC.	-21.56x	1.32x	9.73x	-.--%	4.67B
DELEK US HOLDINGS, INC.	8.72x	0.45x	3.53x	1.4%	4.4B
Average	4.10x	0.58x	5.25x	4.12%	13.26B
Weighted average by Cap.	6.14x	0.59x	4.75x	5.15%