Valuation N.D. Rubber

Stocks

End-of-day quote Thailand S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
1.820 ^THB	-0.55%		-4.71%	+38.93%

06-24	Xtronic Company Limited announced that it has received THB 15 million in funding from N.D. Rubber Public Company Limited	CI
05-14	N.D. Rubber Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	457.3	957.4	728.5	412.8	836.1	598.5
Change	-	109.36%	-23.91%	-43.33%	102.55%	-28.42%
Enterprise Value (EV) ¹	465.4	930.6	728.9	430.5	720.3	462.3
Change	-	99.97%	-21.68%	-40.93%	67.32%	-35.82%
P/E	10.1x	21.9x	-29.9x	-6.35x	84.5x	28.3x
PBR	0.61x	1.06x	0.86x	0.55x	0.88x	0.61x
PEG	-	-1.8x	0x	-0x	-1x	0x
Capitalization / Revenue	0.59x	1.14x	0.87x	0.49x	0.91x	0.64x
EV / Revenue	0.6x	1.11x	0.87x	0.51x	0.78x	0.49x
EV / EBITDA	4.65x	10.4x	22.3x	7.66x	8.9x	6.5x
EV / EBIT	7.98x	20.1x	-49.6x	47.2x	18.2x	15.8x
EV / FCF	4.3x	38.7x	-1,044x	-48.2x	-13.9x	16.6x
FCF Yield	23.2%	2.58%	-0.1%	-2.07%	-7.17%	6.04%
Dividend per Share ²	0.05	0.03	0.02	0.05	-	0.035
Rate of return	3.45%	1.09%	0.95%	4.2%	-	2.67%
EPS ²	0.1435	0.126	-0.0703	-0.1873	0.0217	0.0463
Distribution rate	34.8%	23.8%	-28.5%	-26.7%	-	75.6%
Net sales ¹	775.8	841.4	839.3	836.3	918.1	937
EBITDA ¹	100.1	89.06	32.64	56.23	80.91	71.08
EBIT ¹	58.35	46.29	-14.7	9.117	39.66	29.19
Net income ¹	45.26	41.63	-24.37	-64.97	8.187	21.15
Net Debt ¹	8.047	-26.84	0.3816	17.7	-115.8	-136.2
Reference price ²	1.450	2.760	2.100	1.190	1.830	1.310
Nbr of stocks (in thousands)	315,392	346,892	346,892	346,892	456,892	456,892
Announcement Date	23/02/21	22/02/22	23/02/23	28/02/24	28/02/25	26/02/26

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.($)
N.D. RUBBER	-	-	-	-	25.07M
PIRELLI & C. S.P.A.	15.17x	1.28x	5.58x	3.65%	8.66B
MRF LIMITED	24.15x	1.91x	12.3x	0.17%	6B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.81x	0.51x	3.03x	4.39%	5.36B
BALKRISHNA INDUSTRIES LIMITED	32.2x	4.09x	17.92x	0.73%	4.51B
CHENG SHIN RUBBER IND. CO., LTD.	20.09x	1.11x	6.81x	3.98%	3.26B
APOLLO TYRES LIMITED	17.89x	1.07x	7.33x	1.49%	2.99B
SHANDONG LINGLONG TYRE CO.,LTD.	12.4x	0.94x	6.88x	2.75%	2.32B
QINGDAO SENTURY TIRE CO., LTD.	8.98x	-	-	5.36%	2.08B
CEAT LIMITED	22.35x	1.18x	9.21x	0.96%	1.61B
Average	17.67x	1.51x	8.63x	2.61%	3.68B
Weighted average by Cap.	17.80x	1.58x	8.47x	2.61%