Valuation IRPC

Stocks

End-of-day quote Thailand S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
2.260 ^THB	-1.74%		+13.00%	+128.28%

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	45,720	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	126.26%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	82,915	76,564	69,133
Change	-	1.42%	-18.41%	-17.99%	-29.75%	35.38%	-7.66%	-9.7%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	11.9x	21.7x	17.5x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.66x	0.66x	0.63x
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	0.15x	0.16x	0.16x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.27x	0.27x	0.25x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	4.8x	6.33x	5.61x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	13.4x	26.2x	14.4x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	12.1x	8.7x	7.67x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	8.26%	11.5%	13%
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%	1.33%	0.96%	1.19%
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	2.260	2.260	2.260
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	08/02/22	07/02/23	13/02/24	10/02/25	17/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IRPC	11.87x	0.27x	4.83x	1.33%	1.36B
ORLEN SPÓLKA AKCYJNA	9.82x	0.72x	5.12x	4.58%	47.48B
HF SINCLAIR CORPORATION	6.51x	0.51x	4.5x	2.28%	16.06B
TÜRKIYE PETROL RAFINERILERI	11.15x	0.41x	5.23x	9.29%	12.83B
IDEMITSU KOSAN CO.,LTD.	11.17x	0.28x	9.9x	3.02%	9.73B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	10.19x	0.49x	5.07x	3.79%	6.14B
ICAHN ENTERPRISES L.P.	19.28x	-	-	-	5.18B
HELLENIQ ENERGY HOLDINGS S.A.	7.4x	0.51x	4.48x	5.2%	4.36B
DELEK US HOLDINGS, INC.	10.34x	0.47x	4.39x	1.56%	3.97B
PAR PACIFIC HOLDINGS, INC.	5.23x	0.5x	3.7x	-.--%	3.89B
Average	10.30x	0.46x	5.25x	3.45%	11.1B
Weighted average by Cap.	9.86x	0.56x	5.37x	4.32%