Valuation Inoue Rubber (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-09-02			5-day change	1st Jan Change
13.40 ^THB	-0.74%		+3.08%	+13.56%

Aug. 14	Inoue Rubber Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
May. 14	Inoue Rubber Thailand passes resolution to approve transaction for providing professional services and other services	RE

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	11/23/20	11/24/21	11/24/22	11/24/23	11/26/24	11/26/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INOUE RUBBER (THAILAND)	-	-	-	-	78.04M
PIRELLI & C. S.P.A.	14.15x	1.22x	5.27x	4.04%	8.23B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	6.15x	0.53x	3.33x	4.7%	5.99B
MRF LIMITED	25.42x	1.66x	12.6x	0.17%	5.91B
BALKRISHNA INDUSTRIES LIMITED	28.52x	3.54x	16.82x	0.75%	4.75B
CHENG SHIN RUBBER IND. CO., LTD.	22.25x	1.23x	7.98x	3.6%	3.19B
APOLLO TYRES LIMITED	16.85x	0.98x	7.76x	1.44%	2.96B
SHANDONG LINGLONG TYRE CO.,LTD.	30.53x	1.01x	8.97x	3.05%	2.43B
QINGDAO SENTURY TIRE CO., LTD.	12.98x	-	-	2.07%	2.16B
KUMHO TIRE CO., INC.	5.92x	0.64x	3.44x	-	1.56B
Average	18.09x	1.35x	8.27x	2.48%	3.73B
Weighted average by Cap.	18.05x	1.43x	8.37x	2.63%