Valuation IRPC

Stocks

End-of-day quote Thailand S.E. 2026-10-15			5-day change	1st Jan Change
2.880 ^THB	-1.37%		-4.00%	+190.91%

Sep. 17	IRPC Public Company Limited Announces Appointment of Miss Pannalin Mahawongtikul as Independent Director, Effective October 1, 2026	CI
Aug. 26	IRPC Public Company Limited Announces Cash Dividend, Payable on September 23, 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	58,783	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	190.91%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	92,247	85,732	78,448
Change	-	1.42%	-18.41%	-17.99%	-29.75%	50.61%	-7.06%	-8.5%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	4.71x	15x	14.2x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.76x	0.74x	0.72x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	2.3x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.18x	0.2x	0.21x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.29x	0.3x	0.28x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.38x	5.86x	5.66x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.45x	15.6x	14.6x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	3.96x	7.85x	8.8x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	25.3%	12.7%	11.4%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0317	0.0447
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.5%	1.1%	1.55%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.6114	0.1917	0.2035
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.09%	16.5%	21.9%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	318,396	287,996	283,760
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	27,289	14,626	13,861
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	16,920	5,478	5,355
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	12,453	3,780	3,731
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	33,464	26,950	19,666
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.880	2.880	2.880
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	4.78x	0.29x	3.41x	1.48%	1.77B
EXXONMOBIL HOLDINGS CORPORATION	14.09x	1.78x	7.57x	2.34%	728B
RELIANCE INDUSTRIES LTD	18.21x	1.52x	8.87x	0.5%	167B
MARATHON PETROLEUM CORPORATION	7.58x	0.92x	5.2x	0.84%	136B
VALERO ENERGY CORPORATION	8.54x	0.83x	5.61x	1.05%	132B
BP PLC	6.79x	0.62x	2.66x	4.22%	125B
PHILLIPS 66	9.06x	0.77x	6.66x	1.71%	119B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.86x	0.35x	5.4x	6.47%	95.73B
SUNCOR ENERGY INC.	8.92x	2.02x	5.12x	2.24%	88.39B
IMPERIAL OIL LIMITED	11.89x	1.51x	7.89x	1.86%	62.61B
Average	10.07x	1.06x	5.84x	2.27%	165.54B
Weighted average by Cap.	12.06x	1.36x	6.67x	2.24%