Valuation North East Rubbers

Stocks

End-of-day quote Thailand S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
4.420 ^THB	0.00%		0.00%	-1.34%

06/05	North East Rubber posts QTRLY profit of 254.4 million baht	RE
06/05	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	8,167	-	-
Change	-	-4.8%	-21.89%	-6.85%	-3.03%	-1.34%	-	-
Enterprise Value (EV) ¹	19,377	18,389	18,185	18,929	18,222	18,066	22,658	27,603
Change	-	-5.1%	-1.1%	4.09%	-3.73%	-0.86%	25.41%	21.83%
P/E Ratio	6.43x	6.68x	5.93x	5.17x	4.39x	4.7x	3.95x	3.61x
PBR	2.26x	1.78x	1.23x	1.01x	0.85x	0.75x	0.65x	0.56x
PEG	-	-0.5x	-0.5x	0.74x	0.3x	-0.6x	0.2x	0.39x
Capitalization / Revenue	0.5x	0.47x	0.37x	0.31x	0.27x	0.26x	0.22x	0.19x
EV / Revenue	0.79x	0.73x	0.73x	0.69x	0.6x	0.57x	0.6x	0.65x
EV / EBITDA	7.49x	7.75x	7.93x	7.85x	7.41x	7.16x	7.43x	8.07x
EV / EBIT	8.05x	8.03x	8.68x	8.69x	8.2x	7.75x	7.61x	7.38x
EV / FCF	-10.3x	22.2x	311x	-71.6x	11.9x	9.12x	10.4x	-
FCF Yield	-9.73%	4.5%	0.32%	-1.4%	8.4%	11%	9.61%	-
Dividend per Share ²	0.43	0.38	0.34	0.36	0.31	0.33	0.4967	0.57
Rate of return	6.14%	5.98%	6.85%	7.79%	6.92%	7.47%	11.2%	12.9%
EPS ²	1.088	0.95	0.836	0.8943	1.02	0.94	1.12	1.225
Distribution rate	39.5%	40%	40.7%	40.3%	30.4%	35.1%	44.3%	46.5%
Net sales ¹	24,426	25,172	25,045	27,448	30,240	31,788	37,619	42,632
EBITDA ¹	2,586	2,373	2,293	2,411	2,458	2,524	3,049	3,419
EBIT ¹	2,408	2,290	2,095	2,179	2,223	2,332	2,976	3,739
Net income ¹	1,850	1,748	1,546	1,652	1,885	1,674	2,150	2,396
Net Debt ¹	7,052	6,655	9,020	10,392	9,944	9,899	14,490	19,436
Reference price ²	7.000	6.350	4.960	4.620	4.480	4.420	4.420	4.420
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	21/2/22	17/2/23	27/2/24	19/2/25	19/2/26	-	-	-

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.($)
NORTH EAST RUBBERS	4.7x	0.57x	7.16x	7.47%	250M
BRIDGESTONE CORPORATION	12.3x	0.93x	4.98x	3.9%	26.59B
MICHELIN (CGDE)	12.76x	0.98x	5.48x	4.13%	26.19B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.53x	1.21x	6x	3.01%	6.96B
ZHONGCE RUBBER GROUP CO., LTD.	9.43x	-	-	3.23%	6.17B
SAILUN GROUP CO., LTD.	9.09x	0.95x	5.34x	3.06%	5.78B
VIETNAM RUBBER INDUSTRY GROUP -	18.21x	-	-	2.29%	5.33B
TOYO TIRE CORPORATION	8.31x	0.82x	3.72x	3.81%	3.56B
SUMITOMO RUBBER INDUSTRIES, LTD.	9.5x	0.64x	4.99x	4.21%	3.49B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	151x	-	-	-	2.93B
Average	24.48x	0.87x	5.38x	3.9%	8.72B
Weighted average by Cap.	16.52x	0.95x	5.23x	3.71%