|
End-of-day quote
Thailand S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 14.70 THB | +5.00% |
|
+3.52% | +149.15% |
| 09-30 | Star Petroleum Refining Public Company Limited, Q1 2026 Earnings Call, May 15, 2026 | |
| 09-30 | Star Petroleum Refining Public Company Limited, Q4 2025 Earnings Call, Feb 13, 2026 |
Company Valuation: Star Petroleum Refining
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 42,492 | 46,394 | 35,771 | 28,400 | 25,582 | 63,738 | - | - |
| Change | - | 9.18% | -22.9% | -20.61% | -9.92% | 149.15% | - | - |
| Enterprise Value (EV) 1 | 47,601 | 56,049 | 48,346 | 37,279 | 27,712 | 56,232 | 55,803 | 50,951 |
| Change | - | 17.75% | -13.74% | -22.89% | -25.66% | 102.92% | -0.76% | -8.7% |
| P/E | 8.99x | 6.05x | -29.5x | 12.6x | 10x | 3.7x | 10.7x | 11x |
| PBR | 1.24x | 1.2x | 0.98x | 0.73x | 0.67x | 1.26x | 1.21x | 1.14x |
| PEG | - | 0.1x | 0x | -0x | 0.7x | 0x | -0.2x | -4.22x |
| Capitalization / Revenue | 0.25x | 0.16x | 0.15x | 0.1x | 0.11x | 0.23x | 0.24x | 0.24x |
| EV / Revenue | 0.28x | 0.2x | 0.2x | 0.14x | 0.11x | 0.2x | 0.21x | 0.19x |
| EV / EBITDA | 5.42x | 4.58x | 31.6x | 7.37x | 4.59x | 2.41x | 5.24x | 5.53x |
| EV / EBIT | 7.76x | 5.81x | -52.1x | 15.6x | 11.8x | 2.94x | 7.87x | 8.95x |
| EV / FCF | 12.9x | -457x | -74.3x | 3.16x | 4.61x | 4.35x | 8.45x | 8.31x |
| FCF Yield | 7.73% | -0.22% | -1.35% | 31.7% | 21.7% | 23% | 11.8% | 12% |
| Dividend per Share 2 | - | 1.11 | - | 0.4 | 0.45 | 1.471 | 0.8716 | 0.7518 |
| Rate of return | - | 10.4% | - | 6.11% | 7.63% | 10% | 5.93% | 5.11% |
| EPS 2 | 1.09 | 1.77 | -0.28 | 0.52 | 0.59 | 3.972 | 1.37 | 1.334 |
| Distribution rate | - | 62.7% | - | 76.9% | 76.3% | 37% | 63.6% | 56.4% |
| Net sales 1 | 172,484 | 285,264 | 238,284 | 270,606 | 241,882 | 282,130 | 268,413 | 269,341 |
| EBITDA 1 | 8,781 | 12,243 | 1,531 | 5,059 | 6,043 | 23,303 | 10,654 | 9,205 |
| EBIT 1 | 6,137 | 9,640 | -928.5 | 2,386 | 2,357 | 19,115 | 7,094 | 5,693 |
| Net income 1 | 4,746 | 7,674 | -1,230 | 2,235 | 2,570 | 17,632 | 5,926 | 5,387 |
| Net Debt 1 | 5,109 | 9,655 | 12,575 | 8,878 | 2,130 | -7,506 | -7,934 | -12,787 |
| Reference price 2 | 9.80 | 10.70 | 8.25 | 6.55 | 5.90 | 14.70 | 14.70 | 14.70 |
| Nbr of stocks (in thousands) | 4,335,902 | 4,335,902 | 4,335,902 | 4,335,902 | 4,335,902 | 4,335,902 | - | - |
| Announcement Date | 2/22/22 | 2/24/23 | 2/20/24 | 2/19/25 | 2/12/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.7x | 0.2x | 2.41x | 10.01% | 1.9B | |
| 13.47x | 1.67x | 7.03x | 2.53% | 674B | |
| 18.2x | 1.51x | 8.84x | 0.5% | 164B | |
| 7.28x | 0.84x | 5.12x | 0.96% | 119B | |
| 8.02x | 0.78x | 5.27x | 1.19% | 117B | |
| 6.76x | 0.56x | 2.54x | 4.62% | 114B | |
| 8.69x | 0.72x | 6.44x | 1.92% | 106B | |
| 10.33x | 0.34x | 5.19x | 6.81% | 89.59B | |
| 9.99x | 1.94x | 4.97x | 2.44% | 81.35B | |
| 12.07x | 1.48x | 7.84x | 1.92% | 60.85B | |
| Average | 9.85x | 1.00x | 5.56x | 3.29% | 152.77B | |
| Weighted average by Cap. | 11.81x | 1.30x | 6.38x | 2.43% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SPRC Stock
- Valuation Star Petroleum Refining
Select your edition
All financial news and data tailored to specific country editions
