Valuation IRPC

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
2.740 ^THB	0.00%		-5.52%	+176.77%

26/08	IRPC Public Company Limited Announces Cash Dividend, Payable on September 23, 2026	CI
11/08	IRPC Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	55,925	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	176.77%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	94,384	88,084	82,536
Change	-	1.42%	-18.41%	-17.99%	-29.75%	54.1%	-6.67%	-6.3%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	4.69x	16.1x	15.8x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.73x	0.71x	0.69x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	7.31x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.18x	0.2x	0.2x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.3x	0.31x	0.29x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.53x	6.29x	6.34x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.81x	18.9x	18.6x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.05x	8.06x	9.25x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	24.7%	12.4%	10.8%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0315	0.0313
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.58%	1.15%	1.14%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.584	0.1698	0.1735
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.42%	18.6%	18.1%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	315,631	285,379	282,123
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	26,744	14,008	13,026
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	16,247	4,671	4,443
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	11,946	3,366	3,216
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	38,459	32,159	26,611
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.740	2.740	2.740
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	8/2/22	7/2/23	13/2/24	10/2/25	17/2/26	-	-	-

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	4.69x	0.3x	3.53x	1.58%	1.68B
ORLEN SPÓLKA AKCYJNA	6.15x	0.63x	3.5x	5.4%	46.1B
HF SINCLAIR CORPORATION	6.06x	0.6x	4.26x	1.77%	20.61B
TÜRKIYE PETROL RAFINERILERI	11.15x	0.52x	5.4x	12.72%	16.48B
IDEMITSU KOSAN CO.,LTD.	17.6x	0.35x	8.59x	2.46%	12.61B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	4.67x	0.54x	3.21x	6.12%	8.44B
HELLENIQ ENERGY HOLDINGS S.A.	4.22x	0.47x	3.91x	6.12%	6.11B
CVR ENERGY, INC.	325.39x	0.71x	7.96x	0.74%	5.4B
CALUMET, INC.	-24.9x	1.42x	10.3x	-.--%	5.19B
Average	39.45x	0.61x	5.63x	4.1%	13.62B
Weighted average by Cap.	20.51x	0.60x	4.89x	5.07%