Company Valuation: IRPC

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 50,618 - -
Change - -21.35% -33.11% -39.11% -19.51% 150.51% - -
Enterprise Value (EV) 1 128,474 130,299 106,315 87,187 61,247 86,661 74,715 69,418
Change - 1.42% -18.41% -17.99% -29.75% 41.49% -13.79% -7.09%
P/E 5.41x -14.4x -14.4x -4.92x -5.82x 3.46x 11.9x 11.5x
PBR 0.9x 0.77x 0.54x 0.36x 0.31x 0.63x 0.62x 0.61x
PEG - 0x 0.4x -0.1x 0.2x -0x -0.2x 3.59x
Capitalization / Revenue 0.31x 0.19x 0.13x 0.08x 0.07x 0.16x 0.17x 0.18x
EV / Revenue 0.5x 0.4x 0.33x 0.28x 0.22x 0.27x 0.26x 0.24x
EV / EBITDA 4.45x 12.1x 19.6x 31.4x 9.87x 2.9x 4.83x 4.95x
EV / EBIT 7x 48.8x -32.9x -13.7x -19x 4.6x 13x 13.9x
EV / FCF 15.3x -10.4x 15.7x 14.5x 2.7x 4.52x 6.79x 7.67x
FCF Yield 6.55% -9.62% 6.36% 6.89% 37% 22.1% 14.7% 13%
Dividend per Share 2 0.22 0.07 0.03 0.03 0.01 0.1033 0.065 0.0526
Rate of return 5.73% 2.32% 1.49% 2.44% 1.01% 4.17% 2.62% 2.12%
EPS 2 0.71 -0.21 -0.14 -0.25 -0.17 0.716 0.2089 0.2156
Distribution rate 31% -33.3% -21.4% -12% -5.88% 14.4% 31.1% 24.4%
Net sales 1 255,115 324,800 319,047 314,833 279,572 318,112 290,054 284,780
EBITDA 1 28,877 10,727 5,437 2,773 6,204 29,869 15,455 14,014
EBIT 1 18,348 2,668 -3,229 -6,366 -3,221 18,826 5,767 5,004
Net income 1 14,505 -4,364 -2,923 -5,193 -3,571 15,543 4,433 4,066
Net Debt 1 50,097 68,659 65,086 62,082 41,041 36,043 24,096 18,800
Reference price 2 3.840 3.020 2.020 1.230 0.990 2.480 2.480 2.480
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 08/02/22 07/02/23 13/02/24 10/02/25 17/02/26 - - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - IRPC

Historical PBR trend

Valuation ratios - PBR - IRPC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - IRPC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - IRPC


Year-on-year evolution of the Yield

Valuation ratios - Yield - IRPC