Valuation Interhides

Stocks

End-of-day quote Thailand S.E. 10/09/2026			5-day change	1st Jan Change
1.370 ^THB	-1.44%		-0.72%	-14.91%

14/08	Interhides Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
02/06	Interhides Public Company Limited Appoints Chor.Nun Petpaisit as Chairman of the Audit Committee, Effective June 2, 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERHIDES	-	-	-	-	2.5Cr
GENTEX CORPORATION	10.9x	1.71x	7.22x	2.12%	477.41Cr
SHANGHAI DAIMAY AUTOMOTIVE INTERIOR CO., LTD	23.31x	-	-	3.7%	354.45Cr
CHANGZHOU XINGYU AUTOMOTIVE LIGHTING SYSTEMS CO., LTD.	13.78x	1.07x	7.86x	2.51%	317.38Cr
PHINIA INC.	13.35x	0.85x	6.16x	1.77%	244.34Cr
NINGBO JIFENG AUTO PARTS CO., LTD.	18.64x	-	-	1.3%	232.51Cr
THULE GROUP AB	17.6x	2.43x	11.88x	4.46%	227.52Cr
NINGBO HUAXIANG ELECTRONIC CO., LTD.	11.24x	0.49x	4.39x	3.98%	223.81Cr
Average	15.55x	1.31x	7.50x	2.84%	259.99Cr
Weighted average by Cap.	15.38x	1.36x	7.47x	2.77%