Valuation IRPC

Stocks

End-of-day quote Thailand S.E. 2026-08-20			5-day change	1st Jan Change
2.400 ^THB	-1.64%		+1.69%	+142.42%

Aug. 11	IRPC Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
May. 12	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	48,985	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	142.42%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	87,444	78,637	72,001
Change	-	1.42%	-18.41%	-17.99%	-29.75%	42.77%	-10.07%	-8.44%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	4.25x	14.8x	14.1x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.64x	0.63x	0.61x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	2.74x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.16x	0.17x	0.17x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.28x	0.27x	0.25x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.24x	5.68x	5.37x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.38x	16.8x	16.2x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	3.75x	7.2x	8.07x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	26.6%	13.9%	12.4%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.008	0.0284	0.0328
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	0.33%	1.18%	1.36%
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%	1.42%	17.5%	19.2%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	312,314	287,924	285,999
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	27,014	13,848	13,407
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	2.400	2.400	2.400
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	4.33x	0.28x	3.27x	0.48%	1.51B
ORLEN SPÓLKA AKCYJNA	6.54x	0.65x	3.71x	5.25%	48.75B
HF SINCLAIR CORPORATION	5.69x	0.5x	4.02x	2.17%	16.82B
TÜRKIYE PETROL RAFINERILERI	10.01x	0.49x	5.03x	13.07%	15.9B
IDEMITSU KOSAN CO.,LTD.	7.86x	0.28x	9.77x	2.99%	10.11B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	6.38x	0.55x	5.15x	4.22%	7.4B
HELLENIQ ENERGY HOLDINGS S.A.	6.04x	0.48x	3.7x	4.62%	5.39B
CALUMET, INC.	-18.38x	1.26x	9.38x	-.--%	4.32B
DELEK US HOLDINGS, INC.	8.66x	0.43x	3.55x	1.52%	4.06B
Average	4.12x	0.55x	5.29x	3.81%	12.7B
Weighted average by Cap.	6.08x	0.57x	4.77x	5.2%