Valuation North East Rubbers OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

May. 06	North East Rubber posts QTRLY profit of 254.4 million baht	RE
May. 06	North East 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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,324	11,733	9,165	8,537	8,278	8,167	-	-
Change	-	-4.8%	-21.89%	-6.85%	-3.03%	-1.34%	-	-
Enterprise Value (EV) ¹	19,377	18,389	18,185	18,929	18,222	18,066	22,658	27,603
Change	-	-5.1%	-1.1%	4.09%	-3.73%	-0.86%	25.41%	21.83%
P/E	6.43x	6.68x	5.93x	5.17x	4.39x	4.7x	3.95x	3.61x
PBR	2.26x	1.78x	1.23x	1.01x	0.85x	0.75x	0.65x	0.56x
PEG	-	-0.5x	-0.5x	0.74x	0.3x	-0.6x	0.2x	0.39x
Capitalization / Revenue	0.5x	0.47x	0.37x	0.31x	0.27x	0.26x	0.22x	0.19x
EV / Revenue	0.79x	0.73x	0.73x	0.69x	0.6x	0.57x	0.6x	0.65x
EV / EBITDA	7.49x	7.75x	7.93x	7.85x	7.41x	7.16x	7.43x	8.07x
EV / EBIT	8.05x	8.03x	8.68x	8.69x	8.2x	7.75x	7.61x	7.38x
EV / FCF	-10.3x	22.2x	311x	-71.6x	11.9x	9.12x	10.4x	-
FCF Yield	-9.73%	4.5%	0.32%	-1.4%	8.4%	11%	9.61%	-
Dividend per Share ²	0.43	0.38	0.34	0.36	0.31	0.33	0.4967	0.57
Rate of return	6.14%	5.98%	6.85%	7.79%	6.92%	7.47%	11.2%	12.9%
EPS ²	1.088	0.95	0.836	0.8943	1.02	0.94	1.12	1.225
Distribution rate	39.5%	40%	40.7%	40.3%	30.4%	35.1%	44.3%	46.5%
Net sales ¹	24,426	25,172	25,045	27,448	30,240	31,788	37,619	42,632
EBITDA ¹	2,586	2,373	2,293	2,411	2,458	2,524	3,049	3,419
EBIT ¹	2,408	2,290	2,095	2,179	2,223	2,332	2,976	3,739
Net income ¹	1,850	1,748	1,546	1,652	1,885	1,674	2,150	2,396
Net Debt ¹	7,052	6,655	9,020	10,392	9,944	9,899	14,490	19,436
Reference price ²	7.000	6.350	4.960	4.620	4.480	4.420	4.420	4.420
Nbr of stocks (in thousands)	1,760,635	1,847,790	1,847,790	1,847,790	1,847,790	1,847,790	-	-
Announcement Date	2/21/22	2/17/23	2/27/24	2/19/25	2/19/26	-	-	-

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	12.75x	0.97x	5.18x	3.72%	27.49B
MICHELIN (CGDE)	13.61x	1.02x	5.65x	3.92%	26.72B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.8x	1.24x	6.05x	2.9%	7.29B
ZHONGCE RUBBER GROUP CO., LTD.	9.41x	-	-	3.24%	6.12B
SAILUN GROUP CO., LTD.	9.06x	0.93x	5.41x	3.12%	5.65B
VIETNAM RUBBER INDUSTRY GROUP -	13.35x	-	-	5.08%	4.79B
TOYO TIRE CORPORATION	8.78x	0.88x	4.01x	3.63%	3.7B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.04x	0.65x	5.1x	4.07%	3.55B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	136.18x	-	-	-	2.63B
Average	24.77x	0.95x	5.23x	3.71%	9.77B
Weighted average by Cap.	15.74x	0.99x	5.39x	3.73%