Valuation IRPC OTC Markets

Stocks

Market Closed - OTC Markets 09:46:09 2026-09-08 EDT			5-day change	1st Jan Change
8.620 ^USD	+38.81%		0.00%	+146.29%

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	60,824	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	201.01%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	96,388	90,475	83,839
Change	-	1.42%	-18.41%	-17.99%	-29.75%	57.38%	-6.13%	-7.33%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	5.28x	16.1x	14.7x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.8x	0.78x	0.76x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	1.49x
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	0.3x	0.31x	0.3x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.69x	6.24x	6.05x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	6.11x	17.1x	15.7x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.14x	8.28x	9.4x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	24.2%	12.1%	10.6%
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%	1.45%	1.06%	1.5%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.5641	0.1851	0.2033
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.68%	17.1%	22%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	318,663	287,787	283,662
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	26,151	14,491	13,857
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	15,782	5,297	5,350
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	11,575	3,657	3,727
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	35,565	29,652	23,015
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.980	2.980	2.980
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.($)
ORLEN SPÓLKA AKCYJNA	6.13x	0.62x	3.49x	5.42%	45.47B
HF SINCLAIR CORPORATION	5.55x	0.55x	3.9x	1.93%	18.88B
TÜRKIYE PETROL RAFINERILERI	9.43x	0.48x	4.82x	11.36%	15.67B
IDEMITSU KOSAN CO.,LTD.	17.78x	0.35x	8.64x	2.43%	12.7B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	4.71x	0.54x	3.24x	6.07%	8.43B
HELLENIQ ENERGY HOLDINGS S.A.	4.34x	0.49x	4.05x	5.96%	6.22B
CVR ENERGY, INC.	307.58x	0.68x	7.59x	0.79%	5.1B
CALUMET, INC.	-22.21x	1.3x	9.47x	-.--%	4.62B
Average	41.66x	0.63x	5.65x	4.25%	14.64B
Weighted average by Cap.	19.56x	0.58x	4.72x	4.99%