Valuation Interhides

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
1.450 ^THB	0.00%		+1.40%	-9.94%

02/06	Interhides Public Company Limited Appoints Chor.Nun Petpaisit as Chairman of the Audit Committee, Effective June 2, 2026	CI
15/05	Interhides 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	2,099	2,348	1,968	1,601	954.4	954.4
Change	-	11.86%	-16.16%	-18.67%	-40.37%	0%
Enterprise Value (EV) ¹	3,917	4,133	3,692	3,273	2,876	3,156
Change	-	5.52%	-10.67%	-11.36%	-12.13%	9.74%
P/E	-47.4x	16.7x	19.7x	95.2x	16.7x	8.45x
PBR	1.37x	1.45x	1.19x	0.99x	0.58x	0.56x
PEG	-	-0x	-0.7x	-1.1x	0x	0.1x
Capitalization / Revenue	1.57x	1.38x	0.96x	0.87x	0.36x	0.44x
EV / Revenue	2.93x	2.43x	1.8x	1.79x	1.1x	1.44x
EV / EBITDA	15.8x	10.1x	9.65x	11.8x	7.98x	7.79x
EV / EBIT	-687x	23.3x	23x	49.5x	18x	14.8x
EV / FCF	207x	115x	67.8x	32.5x	-15.2x	-9.03x
FCF Yield	0.48%	0.87%	1.47%	3.08%	-6.57%	-11.1%
Dividend per Share ²	-	0.2	0.1	-	0.08	-
Rate of return	-	5.05%	3.01%	-	4.97%	-
EPS ²	-0.0747	0.2374	0.1686	0.0284	0.0966	0.1906
Distribution rate	-	84.2%	59.3%	-	82.8%	-
Net sales ¹	1,336	1,702	2,051	1,832	2,622	2,192
EBITDA ¹	248	408.6	382.5	277	360.5	405.2
EBIT ¹	-5.699	177.2	160.6	66.13	160	212.6
Net income ¹	-44.31	140.7	99.93	16.81	57.28	113
Net Debt ¹	1,818	1,786	1,724	1,672	1,922	2,202
Reference price ²	3.540	3.960	3.320	2.700	1.610	1.610
Nbr of stocks (in thousands)	5,92,806	5,92,806	5,92,806	5,92,806	5,92,806	5,92,806
Announcement Date	25/02/21	25/02/22	24/02/23	21/02/24	21/02/25	28/02/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERHIDES	-	-	-	-	2.57Cr
GENTEX CORPORATION	11.75x	1.81x	7.67x	2%	512.15Cr
CHANGZHOU XINGYU AUTOMOTIVE LIGHTING SYSTEMS CO., LTD.	13.76x	1.3x	8.9x	2.17%	392.73Cr
SHANGHAI DAIMAY AUTOMOTIVE INTERIOR CO., LTD	18.73x	-	-	4.42%	294.25Cr
PHINIA INC.	14.69x	0.96x	6.81x	1.47%	298.02Cr
THULE GROUP AB	19.43x	2.65x	12.92x	4.05%	248.7Cr
NINGBO HUAXIANG ELECTRONIC CO., LTD.	10.29x	0.44x	4.11x	4.33%	218.71Cr
NINGBO JIFENG AUTO PARTS CO., LTD.	19.17x	-	-	4.31%	217.38Cr
Average	15.40x	1.43x	8.08x	3.25%	273.06Cr
Weighted average by Cap.	14.92x	1.48x	8.12x	2.98%