Valuation Hwa Fong Rubber (Thailand) Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
4.140 ^THB	+1.97%		+1.47%	-0.96%

Aug. 05	Hwa Fong Rubber Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
May. 08	Hwa Fong 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	3,292	5,663	4,280	2,950	2,752	2,752
Change	-	72%	-24.42%	-31.08%	-6.7%	0%
Enterprise Value (EV) ¹	2,353	4,960	3,200	1,637	1,655	1,317
Change	-	110.85%	-35.48%	-48.84%	1.08%	-20.41%
P/E	7.98x	12.3x	11.8x	11.8x	7.37x	13.7x
PBR	1.01x	1.6x	1.18x	0.82x	0.76x	0.72x
PEG	-	1.1x	-0.5x	-0.4x	0.1x	-0.3x
Capitalization / Revenue	1.24x	1.65x	1.25x	1.11x	0.91x	1.02x
EV / Revenue	0.88x	1.45x	0.94x	0.62x	0.55x	0.49x
EV / EBITDA	4.18x	8.25x	6.41x	4.1x	3.48x	4.09x
EV / EBIT	5.02x	9.88x	8.32x	5.69x	4.47x	6.19x
EV / FCF	14.3x	-25.9x	6.01x	4.96x	-546x	4.62x
FCF Yield	6.98%	-3.86%	16.7%	20.2%	-0.18%	21.7%
Dividend per Share ²	0.315	0.425	0.38	0.3	0.28	0.27
Rate of return	6.3%	4.94%	5.85%	6.7%	6.7%	6.46%
EPS ²	0.6267	0.7	0.5491	0.3795	0.567	0.3047
Distribution rate	50.3%	60.7%	69.2%	79.1%	49.4%	88.6%
Net sales ¹	2,665	3,427	3,412	2,649	3,024	2,691
EBITDA ¹	562.8	601.1	499.1	399.4	475.3	321.9
EBIT ¹	468.2	502.3	384.8	287.7	370.2	212.8
Net income ¹	412.6	460.9	361.6	249.9	373.3	200.6
Net Debt ¹	-939.6	-702.2	-1,079	-1,313	-1,097	-1,435
Reference price ²	5.000	8.600	6.500	4.480	4.180	4.180
Nbr of stocks (in thousands)	658,434	658,434	658,434	658,434	658,434	658,434
Announcement Date	2/25/21	2/25/22	2/22/23	2/22/24	2/27/25	2/26/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BRIDGESTONE CORPORATION	14.58x	1.1x	5.8x	3.08%	32.25B
MICHELIN (CGDE)	14.13x	1.03x	5.5x	3.87%	27.25B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.6x	1.25x	6.08x	3.13%	7.55B
SAILUN GROUP CO., LTD.	10x	1.01x	5.9x	2.84%	6.26B
ZHONGCE RUBBER GROUP CO., LTD.	9.39x	-	-	3.24%	6.16B
VIETNAM RUBBER INDUSTRY GROUP -	18.3x	-	-	3.06%	5.01B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.58x	0.7x	5.35x	4.12%	3.92B
TOYO TIRE CORPORATION	8.47x	0.86x	4.07x	3.71%	3.67B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	132.44x	-	-	-	2.58B
Average	25.28x	0.99x	5.45x	3.38%	10.52B
Weighted average by Cap.	16.42x	1.05x	5.63x	3.38%