Valuation IRPC

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
2.920 ^THB	+1.39%		+5.04%	+194.95%

10-02	IRPC Public Company Limited Announces Resignation of PIYAWAN LAMKITCHA as Director and Member of the Corporate Governance and Sustainability Committee, Effective September 30, 2026	CI
09-30	IRPC CEO Retires	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	59,599	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	194.95%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	92,325	85,906	78,399
Change	-	1.42%	-18.41%	-17.99%	-29.75%	50.74%	-6.95%	-8.74%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	4.33x	15.1x	14.6x
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	5.2x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.19x	0.21x	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	3.2x	5.71x	5.61x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.06x	15.1x	14.6x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	3.96x	8.46x	8.79x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	25.2%	11.8%	11.4%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0256	0.0469
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.48%	0.88%	1.61%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.6749	0.1939	0.1993
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	6.42%	13.2%	23.5%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	318,267	287,655	284,780
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	28,815	15,032	13,983
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	18,256	5,702	5,355
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	14,692	4,133	3,796
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	32,727	26,307	18,800
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.920	2.920	2.920
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 A	2/7/23 A	2/13/24 A	2/10/25 A	2/17/26 A	-	-	-

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	0.29x	3.2x	1.48%	1.76B
EXXONMOBIL HOLDINGS CORPORATION	13.87x	1.77x	7.36x	2.31%	740B
RELIANCE INDUSTRIES LTD	18.54x	1.54x	9.02x	0.49%	170B
MARATHON PETROLEUM CORPORATION	6.63x	0.84x	4.72x	0.93%	122B
BP PLC	7.46x	0.61x	2.6x	4.18%	126B
VALERO ENERGY CORPORATION	6.73x	0.68x	4.28x	1.24%	112B
PHILLIPS 66	8.18x	0.7x	6.06x	1.9%	107B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.77x	0.33x	5.05x	6.59%	94.11B
SUNCOR ENERGY INC.	8.52x	1.95x	4.76x	2.26%	89.1B
IMPERIAL OIL LIMITED	11.45x	1.46x	7.43x	1.9%	62.33B
Average	9.65x	1.02x	5.45x	2.33%	162.46B
Weighted average by Cap.	11.88x	1.35x	6.39x	2.29%