Valuation Inoue Rubber (Thailand) Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 13/08/2026			5-day change	1st Jan Change
12.30 ^THB	+1.65%		+0.82%	+4.24%

05-14	Inoue Rubber Thailand passes resolution to approve transaction for providing professional services and other services	RE
05-14	Inoue Rubber Public Company Limited Announces Board Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,364	3,248	2,749	2,576	2,691	2,189
Change	-	37.4%	-15.38%	-6.29%	4.48%	-18.66%
Enterprise Value (EV) ¹	1,146	2,029	1,408	863.9	584	146.2
Change	-	77.06%	-30.59%	-38.66%	-32.4%	-74.97%
P/E	11x	9.55x	25x	16.1x	8.64x	11.9x
PBR	0.67x	0.83x	0.72x	0.66x	0.66x	0.53x
PEG	-	0.2x	-0.4x	0.4x	0.1x	-0.3x
Capitalization / Revenue	0.54x	0.61x	0.46x	0.47x	0.58x	0.47x
EV / Revenue	0.26x	0.38x	0.24x	0.16x	0.13x	0.03x
EV / EBITDA	1.89x	2.63x	2.92x	1.64x	1.16x	0.29x
EV / EBIT	4.36x	4.84x	10.9x	4.5x	2.99x	0.7x
EV / FCF	9.57x	6.18x	33.8x	3.29x	2.04x	0.75x
FCF Yield	10.4%	16.2%	2.96%	30.4%	49.1%	134%
Dividend per Share ²	0.5699	0.8845	0.291	0.4178	0.868	0.493
Rate of return	4.63%	5.23%	2.03%	3.12%	6.2%	4.32%
EPS ²	1.119	1.769	0.572	0.8312	1.621	0.9586
Distribution rate	50.9%	50%	50.9%	50.3%	53.6%	51.4%
Net sales ¹	4,412	5,350	5,938	5,477	4,612	4,650
EBITDA ¹	605.9	771.4	482.2	526.6	502.9	504
EBIT ¹	263	418.8	129.7	192	195.3	207.4
Net income ¹	219.1	340	109.9	159.8	311.5	184.3
Net Debt ¹	-1,218	-1,219	-1,340	-1,712	-2,107	-2,043
Reference price ²	12.30	16.90	14.30	13.40	14.00	11.40
Nbr of stocks (in thousands)	192,208	192,208	192,208	192,208	192,208	192,000
Announcement Date	23/11/20	24/11/21	24/11/22	24/11/23	26/11/24	26/11/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PIRELLI & C. S.P.A.	14.08x	1.22x	5.24x	4.06%	8.15B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	6.33x	0.54x	3.43x	4.44%	6.04B
MRF LIMITED	26.02x	1.59x	12.15x	0.18%	5.82B
BALKRISHNA INDUSTRIES LIMITED	30.57x	3.78x	17.97x	0.7%	5.07B
CHENG SHIN RUBBER IND. CO., LTD.	22.93x	1.26x	8.2x	3.49%	3.23B
APOLLO TYRES LIMITED	16.97x	0.98x	7.82x	1.42%	2.96B
SHANDONG LINGLONG TYRE CO.,LTD.	14.75x	0.97x	7.4x	2.63%	2.43B
QINGDAO SENTURY TIRE CO., LTD.	9.43x	-	-	5.13%	2.19B
CEAT LIMITED	26.71x	0.99x	9.54x	0.78%	1.58B
Average	18.64x	1.42x	8.97x	2.54%	4.16B
Weighted average by Cap.	18.21x	1.49x	8.73x	2.64%