Valuation IRPC Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-20			5-day change	1st Jan Change
2.780 ^THB	-2.11%		-2.80%	+180.81%

09-17	IRPC Public Company Limited Announces Appointment of Miss Pannalin Mahawongtikul as Independent Director, Effective October 1, 2026	CI
08-26	IRPC Public Company Limited Announces Cash Dividend, Payable on September 23, 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	56,741	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	180.81%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	90,206	83,691	76,407
Change	-	1.42%	-18.41%	-17.99%	-29.75%	47.28%	-7.22%	-8.7%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	4.55x	14.5x	13.7x
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	2.22x
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	0.28x	0.29x	0.27x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.31x	5.72x	5.51x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.33x	15.3x	14.3x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	3.87x	7.66x	8.57x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	25.8%	13.1%	11.7%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0317	0.0447
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.56%	1.14%	1.61%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.6114	0.1917	0.2035
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.09%	16.5%	21.9%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	318,396	287,996	283,760
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	27,289	14,626	13,861
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	16,920	5,478	5,355
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	12,453	3,780	3,731
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	33,464	26,950	19,666
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.780	2.780	2.780
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	2/7/23	2/13/24	2/10/25	2/17/26	-	-	-

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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.65x	1.77x	7.35x	2.33%	733B
RELIANCE INDUSTRIES LTD	18.63x	1.55x	9.06x	0.49%	172B
MARATHON PETROLEUM CORPORATION	7.3x	0.9x	5.12x	0.86%	133B
VALERO ENERGY CORPORATION	8.01x	0.78x	5.3x	1.11%	125B
BP PLC	6.9x	0.62x	2.66x	4.15%	127B
PHILLIPS 66	8.84x	0.75x	6.5x	1.75%	116B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.64x	0.37x	5.57x	6.66%	92.98B
SUNCOR ENERGY INC.	8.89x	2.03x	5.05x	2.18%	91.85B
IMPERIAL OIL LIMITED	12.07x	1.55x	7.86x	1.8%	65.5B
Average	10.55x	1.15x	6.05x	2.37%	183.95B
Weighted average by Cap.	11.88x	1.37x	6.57x	2.24%