Valuation Inoue Rubber (Thailand)

Stocks

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

14/08	Inoue Rubber Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
14/05	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)	1,92,208	1,92,208	1,92,208	1,92,208	1,92,208	1,92,000
Announcement Date	23/11/20	24/11/21	24/11/22	24/11/23	26/11/24	26/11/25

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)	-	-	-	-	7.77Cr
PIRELLI & C. S.P.A.	14.02x	1.21x	5.22x	4.08%	814.89Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.99x	0.52x	3.27x	4.83%	589.23Cr
MRF LIMITED	25.33x	1.66x	12.56x	0.18%	592.09Cr
BALKRISHNA INDUSTRIES LIMITED	28.49x	3.54x	16.8x	0.75%	476.6Cr
CHENG SHIN RUBBER IND. CO., LTD.	22.11x	1.22x	7.93x	3.62%	315.83Cr
APOLLO TYRES LIMITED	16.52x	0.96x	7.63x	1.47%	291.88Cr
SHANDONG LINGLONG TYRE CO.,LTD.	29.85x	1x	8.85x	3.12%	237.14Cr
QINGDAO SENTURY TIRE CO., LTD.	12.67x	-	-	2.12%	210.94Cr
KUMHO TIRE CO., INC.	5.67x	0.62x	3.34x	-	150.81Cr
Average	17.85x	1.34x	8.20x	2.52%	368.72Cr
Weighted average by Cap.	17.92x	1.43x	8.35x	2.66%