Valuation IRPC

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
2.160 ^THB	-3.57%		+0.93%	+118.18%

05-12	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-24	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	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	44,087	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	118.18%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	81,282	74,931	67,500
Change	-	1.42%	-18.41%	-17.99%	-29.75%	32.71%	-7.81%	-9.92%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	11.3x	20.7x	16.8x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.63x	0.63x	0.6x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.5x	0.7x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.14x	0.15x	0.16x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.27x	0.26x	0.24x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	4.71x	6.19x	5.48x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	13.1x	25.7x	14x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	11.9x	8.52x	7.49x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	8.42%	11.7%	13.3%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.03	0.0217	0.027
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.39%	1%	1.25%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.1905	0.1042	0.1289
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	15.8%	20.8%	21%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	306,432	285,491	279,340
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	17,262	12,104	12,325
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	6,187	2,921	4,809
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	4,538	1,926	2,614
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,195	30,844	23,414
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.160	2.160	2.160
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	11.76x	0.27x	4.8x	1.34%	1.36B
ORLEN SPÓLKA AKCYJNA	9.82x	0.72x	5.13x	4.58%	47.79B
HF SINCLAIR CORPORATION	6.03x	0.5x	4.46x	2.3%	15.92B
TÜRKIYE PETROL RAFINERILERI	10.79x	0.4x	5.04x	9.6%	12.38B
IDEMITSU KOSAN CO.,LTD.	11.24x	0.28x	9.94x	3%	9.8B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	10.33x	0.49x	5.13x	3.74%	6.23B
ICAHN ENTERPRISES L.P.	19.23x	-	-	-	5.17B
HELLENIQ ENERGY HOLDINGS S.A.	7.35x	0.51x	4.46x	5.24%	4.33B
PAR PACIFIC HOLDINGS, INC.	5.21x	0.5x	3.69x	-.--%	3.88B
DELEK US HOLDINGS, INC.	10.09x	0.46x	4.32x	1.6%	3.87B
Average	10.19x	0.46x	5.22x	3.49%	11.07B
Weighted average by Cap.	9.75x	0.56x	5.35x	4.34%