Valuation IRPC Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
2.900 ^THB	+2.11%		-5.23%	+192.93%

17/09	IRPC Public Company Limited Announces Appointment of Miss Pannalin Mahawongtikul as Independent Director, Effective October 1, 2026	CI
26/08	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	59,191	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	192.93%	-	-
Enterprise Value (EV) ¹	1,28,474	1,30,299	1,06,315	87,187	61,247	92,655	86,141	78,856
Change	-	1.42%	-18.41%	-17.99%	-29.75%	51.28%	-7.03%	-8.46%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	4.74x	15.1x	14.2x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.77x	0.74x	0.72x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	2.3x
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	0.29x	0.3x	0.28x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.4x	5.89x	5.69x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.48x	15.7x	14.7x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	3.98x	7.88x	8.84x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	25.1%	12.7%	11.3%
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%	1.49%	1.09%	1.54%
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	2,55,115	3,24,800	3,19,047	3,14,833	2,79,572	3,18,396	2,87,996	2,83,760
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	2.900	2.900	2.900
Nbr of stocks (in thousands)	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	13.47x	1.67x	7.03x	2.53%	67TCr
RELIANCE INDUSTRIES LTD	18.2x	1.51x	8.84x	0.5%	16TCr
MARATHON PETROLEUM CORPORATION	7.28x	0.84x	5.12x	0.96%	12TCr
VALERO ENERGY CORPORATION	8.02x	0.78x	5.27x	1.19%	12TCr
BP PLC	6.76x	0.56x	2.54x	4.62%	11TCr
PHILLIPS 66	8.69x	0.72x	6.44x	1.92%	11TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.33x	0.34x	5.19x	6.81%	8.96TCr
SUNCOR ENERGY INC.	9.99x	1.94x	4.97x	2.44%	8.14TCr
IMPERIAL OIL LIMITED	12.07x	1.48x	7.84x	1.92%	6.08TCr
Average	10.53x	1.09x	5.91x	2.54%	16.95TCr
Weighted average by Cap.	11.82x	1.30x	6.38x	2.42%