Valuation Thai Rung Union Car

Stocks

End-of-day quote Thailand S.E. 17/09/2026			5-day change	1st Jan Change
3.780 ^THB	0.00%		0.00%	-3.08%

10/09	Thai Rung Union Car Public Company Limited's Equity Buyback announced on March 2, 2026, has closed with 5,571,600 shares, representing 0.84% for THB 21.29 million.	CI
10/09	Tranche Update on Thai Rung Union Car Public Company Limited's Equity Buyback Plan announced on March 2, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,210	2,894	3,896	2,258	2,301	2,579
Change	-	30.96%	34.64%	-42.03%	1.9%	12.05%
Enterprise Value (EV) ¹	1,890	2,367	3,019	1,299	744.1	1,008
Change	-	25.26%	27.55%	-56.98%	-42.7%	35.5%
P/E	-24.2x	37.4x	9.92x	12.5x	6.05x	9.55x
PBR	0.69x	0.88x	1.06x	0.62x	0.59x	0.66x
PEG	-	-0x	0x	-0.2x	0x	-0.3x
Capitalization / Revenue	1.44x	1.46x	1.35x	0.94x	1.01x	1.41x
EV / Revenue	1.23x	1.2x	1.05x	0.54x	0.33x	0.55x
EV / EBITDA	42.3x	11.5x	5.44x	4.45x	2.42x	3.36x
EV / EBIT	-23x	28.9x	6.99x	7.88x	3.7x	5.03x
EV / FCF	8.21x	11.2x	10.1x	6.71x	1.95x	6.97x
FCF Yield	12.2%	8.97%	9.88%	14.9%	51.3%	14.3%
Dividend per Share ²	0.0545	0.0909	0.3182	0.2	0.3	0.25
Rate of return	1.6%	2.06%	5.43%	5.92%	8.77%	6.41%
EPS ²	-0.1406	0.1182	0.5909	0.27	0.5656	0.4086
Distribution rate	-38.8%	76.9%	53.9%	74.1%	53%	61.2%
Net sales ¹	1,530	1,979	2,884	2,411	2,272	1,826
EBITDA ¹	44.72	206	555.4	291.9	308	300.1
EBIT ¹	-82.32	81.84	431.7	164.8	201.2	200.6
Net income ¹	-91.36	78.43	394.1	183.2	380.2	275.1
Net Debt ¹	-320.1	-526.9	-877.3	-959.7	-1,557	-1,570
Reference price ²	3.400	4.418	5.864	3.380	3.420	3.900
Nbr of stocks (in thousands)	6,49,932	6,54,992	6,64,468	6,68,182	6,72,899	6,61,180
Announcement Date	23/02/21	24/02/22	28/02/23	29/02/24	27/02/25	02/03/26

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.($)
THAI RUNG UNION CAR	-	-	-	-	7.44Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.7x	1.22x	9.37x	2.1%	4.12TCr
WEICHAI POWER CO., LTD.	14.06x	0.69x	5.31x	3.88%	3.28TCr
DENSO CORPORATION	12.17x	0.58x	5.07x	3.84%	3.09TCr
HYUNDAI MOBIS CO.,LTD	8.2x	0.49x	6.25x	1.83%	2.48TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.55x	2.63x	9.04x	4.19%	2.04TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.5x	1.17x	12.35x	0.62%	1.74TCr
MAGNA INTERNATIONAL INC.	10.28x	0.48x	4.73x	3.09%	1.7TCr
CONTINENTAL AG	13.32x	1.36x	7.05x	4.13%	1.61TCr
BOSCH LIMITED	46.78x	5.12x	35.74x	0.77%	1.46TCr
Average	18.51x	1.53x	10.55x	2.72%	2.15TCr
Weighted average by Cap.	16.98x	1.31x	9.24x	2.81%