Valuation North East Rubbers

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
4.500 ^THB	-0.44%		-0.88%	+0.45%

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	8,315	-	-
Change	-	-4.8%	-21.89%	-6.85%	-3.03%	0.45%	-	-
Enterprise Value (EV) ¹	19,377	18,389	18,185	18,929	18,222	17,983	22,681	27,751
Change	-	-5.1%	-1.1%	4.09%	-3.73%	-1.31%	26.12%	22.35%
P/E	6.43x	6.68x	5.93x	5.17x	4.39x	5.03x	4.14x	3.67x
PBR	2.26x	1.78x	1.23x	1.01x	0.85x	0.83x	0.67x	0.57x
PEG	-	-0.5x	-0.5x	0.74x	0.3x	-0.4x	0.2x	0.3x
Capitalization / Revenue	0.5x	0.47x	0.37x	0.31x	0.27x	0.27x	0.23x	0.2x
EV / Revenue	0.79x	0.73x	0.73x	0.69x	0.6x	0.58x	0.63x	0.65x
EV / EBITDA	7.49x	7.75x	7.93x	7.85x	7.41x	7.15x	7.68x	8.12x
EV / EBIT	8.05x	8.03x	8.68x	8.69x	8.2x	7.76x	8.1x	7.42x
EV / FCF	-10.3x	22.2x	311x	-71.6x	11.9x	9.62x	12.8x	-
FCF Yield	-9.73%	4.5%	0.32%	-1.4%	8.4%	10.4%	7.81%	-
Dividend per Share ²	0.43	0.38	0.34	0.36	0.31	0.3367	0.47	0.57
Rate of return	6.14%	5.98%	6.85%	7.79%	6.92%	7.48%	10.4%	12.7%
EPS ²	1.088	0.95	0.836	0.8943	1.02	0.895	1.088	1.225
Distribution rate	39.5%	40%	40.7%	40.3%	30.4%	37.6%	43.2%	46.5%
Net sales ¹	24,426	25,172	25,045	27,448	30,240	30,978	36,044	42,632
EBITDA ¹	2,586	2,373	2,293	2,411	2,458	2,514	2,952	3,419
EBIT ¹	2,408	2,290	2,095	2,179	2,223	2,317	2,799	3,739
Net income ¹	1,850	1,748	1,546	1,652	1,885	1,640	2,068	2,396
Net Debt ¹	7,052	6,655	9,020	10,392	9,944	9,668	14,366	19,436
Reference price ²	7.000	6.350	4.960	4.620	4.480	4.500	4.500	4.500
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.($)
NORTH EAST RUBBERS	5.03x	0.58x	7.15x	7.48%	247M
BRIDGESTONE CORPORATION	13.34x	0.99x	5.36x	3.56%	28.36B
MICHELIN (CGDE)	13.58x	1.02x	5.64x	3.9%	26.74B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.55x	1.22x	5.96x	3%	7.08B
SAILUN GROUP CO., LTD.	9.83x	1x	5.84x	2.88%	6.15B
ZHONGCE RUBBER GROUP CO., LTD.	9.39x	-	-	3.24%	6.13B
VIETNAM RUBBER INDUSTRY GROUP -	15.32x	-	-	3.82%	3.98B
TOYO TIRE CORPORATION	8.94x	0.9x	4.11x	3.56%	3.75B
SUMITOMO RUBBER INDUSTRIES, LTD.	9.85x	0.64x	5.04x	4.14%	3.44B
NOKIAN RENKAAT OYJ	33.88x	1.82x	10.32x	1.98%	2.35B
Average	12.87x	1.02x	6.18x	3.76%	8.82B
Weighted average by Cap.	12.88x	1.03x	5.63x	3.55%