Stock SPRC STAR PETROLEUM REFINING
Add to a list
To use this feature you must be a member
Log inSign up

Financials Star Petroleum Refining

Equities

SPRC

TH6838010002

Oil & Gas Refining and Marketing

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
8.05 THB -1.23% Intraday chart for Star Petroleum Refining +1.90% -2.42%
Feb. 21 Transcript : Star Petroleum Refining Public Company Limited, Q4 2023 Earnings Call, Feb 21, 2024
Feb. 20 Star Petroleum Refining Public Company Limited Omits to Pay Dividend for the Year 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,550 1,166 1,280 1,340 1,046 942.5 - -
Enterprise Value (EV) 1 1,765 1,453 1,435 1,617 1,396 1,282 1,016 897.9
P/E ratio -17.4 x -5.85 x 8.73 x 6.11 x -31.1 x 6.86 x 7.03 x 5.57 x
Yield 1.62% - - 10.3% - 6.9% 6.98% 7.45%
Capitalization / Revenue 0.29 x 0.27 x 0.24 x 0.16 x 0.16 x 0.11 x 0.13 x 0.11 x
EV / Revenue 0.33 x 0.34 x 0.27 x 0.2 x 0.21 x 0.15 x 0.14 x 0.11 x
EV / EBITDA -23.9 x -8.58 x 5.27 x 4.62 x 32.9 x 4.82 x 3.97 x 3.18 x
EV / FCF -8.81 x -24.2 x 12.9 x -461 x -77.1 x 4.27 x 4.55 x 31.1 x
FCF Yield -11.3% -4.13% 7.77% -0.22% -1.3% 23.4% 22% 3.22%
Price to Book 1.51 x 1.32 x 1.23 x 1.21 x 1.03 x 0.86 x 0.78 x 0.75 x
Nbr of stocks (in thousands) 4,335,902 4,335,902 4,335,902 4,335,902 4,335,902 4,335,902 - -
Reference price 2 0.3575 0.2689 0.2953 0.3092 0.2413 0.2174 0.2174 0.2174
Announcement Date 2/21/20 2/19/21 2/22/22 2/24/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,347 4,335 5,352 8,159 6,607 8,596 7,219 8,321
EBITDA 1 -73.97 -169.3 272.5 350.2 42.46 266.1 255.8 282.8
EBIT 1 -155.2 -263.6 190.4 275.7 -25.81 185 172.6 202.4
Operating Margin -2.9% -6.08% 3.56% 3.38% -0.39% 2.15% 2.39% 2.43%
Earnings before Tax (EBT) 1 -117 -251.8 183.5 274.4 -42.25 169 179.8 215.6
Net income 1 -88.94 -200 147.3 219.5 -34.11 129.4 129.4 155.5
Net margin -1.66% -4.61% 2.75% 2.69% -0.52% 1.51% 1.79% 1.87%
EPS 2 -0.0206 -0.0460 0.0338 0.0506 -0.007760 0.0317 0.0309 0.0390
Free Cash Flow 1 -200.3 -59.95 111.6 -3.509 -18.1 300.5 223.3 28.89
FCF margin -3.75% -1.38% 2.08% -0.04% -0.27% 3.5% 3.09% 0.35%
FCF Conversion (EBITDA) - - 40.95% - - 112.95% 87.29% 10.22%
FCF Conversion (Net income) - - 75.75% - - 232.19% 172.53% 18.58%
Dividend per Share 2 0.005790 - - 0.0318 - 0.0150 0.0152 0.0162
Announcement Date 2/21/20 2/19/21 2/22/22 2/24/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2
Net sales 1 2,100 1,255 1,610 1,886 2,218 4,078 2,037 1,879 1,756 1,538 3,226 1,720 1,779 1,934 -
EBITDA 1 -246 - 84.68 201.9 273.9 480.4 -131.8 -2.583 65.97 -50.6 12.81 173.3 -140.7 105.6 -
EBIT 1 -292 11.97 65.22 184.2 273.6 - -149.9 -21.9 47.42 - - 154.2 -158.1 94.87 -
Operating Margin -13.9% 0.95% 4.05% 9.77% 12.33% - -7.36% -1.17% 2.7% - - 8.97% -8.89% 4.91% -
Earnings before Tax (EBT) 1 -288.8 4.298 70.4 240.1 254.1 - -168.1 9.575 - - - 149.2 -158.5 98.18 -
Net income 1 -229.8 3.438 57.54 152.3 203.5 353.7 -134.5 7.441 36.2 -60.08 -25.28 119.5 -127.3 71.14 9.513
Net margin -10.94% 0.27% 3.57% 8.08% 9.17% 8.67% -6.6% 0.4% 2.06% -3.91% -0.78% 6.95% -7.15% 3.68% -
EPS 2 -0.0531 0.000910 0.0130 0.0352 0.0469 0.0816 -0.0310 0.001720 0.008320 -0.0140 -0.005710 0.0276 -0.0291 0.0200 -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 8/14/20 11/12/21 2/22/22 5/12/22 8/11/22 8/11/22 11/8/22 2/24/23 5/10/23 8/8/23 8/8/23 11/8/23 2/20/24 - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 215 287 155 276 350 340 74 -
Net Cash position 1 - - - - - - - 44.6
Leverage (Debt/EBITDA) -2.911 x -1.695 x 0.5686 x 0.7886 x 8.234 x 1.278 x 0.2891 x -
Free Cash Flow 1 -200 -59.9 112 -3.51 -18.1 301 223 28.9
ROE (net income / shareholders' equity) -7.91% -20.4% 15.8% 21% -3.27% 12.7% 11.6% 12.1%
ROA (Net income/ Total Assets) -5.14% -11.9% 9.1% 12.6% -1.91% 6.12% 5.92% 6.37%
Assets 1 1,731 1,679 1,618 1,745 1,788 2,115 2,186 2,442
Book Value Per Share 2 0.2400 0.2000 0.2400 0.2600 0.2300 0.2500 0.2800 0.2900
Cash Flow per Share 2 -0.0300 -0.0100 0.0300 0 0 0.0400 0.0600 -
Capex 1 82.3 11.7 3.12 7.96 21.8 71.8 15.2 20.6
Capex / Sales 1.54% 0.27% 0.06% 0.1% 0.33% 0.84% 0.21% 0.25%
Announcement Date 2/21/20 2/19/21 2/22/22 2/24/23 2/20/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Star Petroleum Refining

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
0.2174 USD
Average target price
0.2902 USD
Spread / Average Target
+33.51%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Petroleum Refining

1st Jan change Capi.
STAR PETROLEUM REFINING Stock Star Petroleum Refining
-2.42% 942M
ORLEN SPÓ?KA AKCYJNA Stock ORLEN Spó?ka Akcyjna
+2.78% 19.29B
TÜRKIYE PETROL RAFINERILERI Stock Türkiye Petrol Rafinerileri
+34.34% 11.4B
HF SINCLAIR CORPORATION Stock HF Sinclair Corporation
+3.13% 11.3B
IDEMITSU KOSAN CO., LTD. Stock Idemitsu Kosan Co., Ltd.
+36.55% 9.18B
ICAHN ENTERPRISES L.P. Stock Icahn Enterprises L.P.
+0.35% 7.4B
MANGALORE REFINERY AND PETROCHEMICALS LIMITED Stock Mangalore Refinery and Petrochemicals Limited
+88.44% 5.28B
CVR ENERGY, INC. Stock CVR Energy, Inc.
+9.64% 3.34B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED Stock Sinopec Shanghai Petrochemical Company Limited
-1.77% 3.33B
MOTOR OIL HELLAS CORINTH REFINERIES S.A. Stock Motor Oil Hellas Corinth Refineries S.A.
+12.04% 3.08B
Petroleum Refining
  1. Stock Market
  2. Equities
  3. SPRC Stock
  4. Financials Star Petroleum Refining