Valuation North East Rubbers

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
4.480 ^THB	-0.44%		0.00%	-

05-06	North East Rubber posts QTRLY profit of 254.4 million baht	RE
05-06	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	8,278	-	-
Change	-	-4.8%	-21.89%	-6.85%	-3.03%	0%	-	-
Enterprise Value (EV) ¹	19,377	18,389	18,185	18,929	18,222	17,946	22,644	27,714
Change	-	-5.1%	-1.1%	4.09%	-3.73%	-1.52%	26.18%	22.39%
P/E	6.43x	6.68x	5.93x	5.17x	4.39x	5.01x	4.12x	3.66x
PBR	2.26x	1.78x	1.23x	1.01x	0.85x	0.83x	0.67x	0.57x
PEG	-	-0.5x	-0.5x	0.74x	0.3x	-0.4x	0.2x	0.3x
Capitalization / Revenue	0.5x	0.47x	0.37x	0.31x	0.27x	0.27x	0.23x	0.19x
EV / Revenue	0.79x	0.73x	0.73x	0.69x	0.6x	0.58x	0.63x	0.65x
EV / EBITDA	7.49x	7.75x	7.93x	7.85x	7.41x	7.14x	7.67x	8.11x
EV / EBIT	8.05x	8.03x	8.68x	8.69x	8.2x	7.75x	8.09x	7.41x
EV / FCF	-10.3x	22.2x	311x	-71.6x	11.9x	9.6x	12.8x	-
FCF Yield	-9.73%	4.5%	0.32%	-1.4%	8.4%	10.4%	7.82%	-
Dividend per Share ²	0.43	0.38	0.34	0.36	0.31	0.3367	0.47	0.57
Rate of return	6.14%	5.98%	6.85%	7.79%	6.92%	7.51%	10.5%	12.7%
EPS ²	1.088	0.95	0.836	0.8943	1.02	0.895	1.088	1.225
Distribution rate	39.5%	40%	40.7%	40.3%	30.4%	37.6%	43.2%	46.5%
Net sales ¹	24,426	25,172	25,045	27,448	30,240	30,978	36,044	42,632
EBITDA ¹	2,586	2,373	2,293	2,411	2,458	2,514	2,952	3,419
EBIT ¹	2,408	2,290	2,095	2,179	2,223	2,317	2,799	3,739
Net income ¹	1,850	1,748	1,546	1,652	1,885	1,640	2,068	2,396
Net Debt ¹	7,052	6,655	9,020	10,392	9,944	9,668	14,366	19,436
Reference price ²	7.000	6.350	4.960	4.620	4.480	4.480	4.480	4.480
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	5.01x	0.58x	7.14x	7.52%	247M
BRIDGESTONE CORPORATION	14.79x	1.1x	5.95x	3.21%	31.42B
MICHELIN (CGDE)	13.94x	1.02x	5.68x	3.95%	26.48B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.95x	1.25x	6.13x	2.89%	7.36B
SAILUN GROUP CO., LTD.	10.31x	1.05x	6.11x	2.74%	6.45B
ZHONGCE RUBBER GROUP CO., LTD.	9.78x	-	-	3.11%	6.39B
VIETNAM RUBBER INDUSTRY GROUP -	15.64x	-	-	3.74%	4.07B
TOYO TIRE CORPORATION	9.57x	0.96x	4.43x	3.32%	4.01B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.69x	0.68x	5.33x	3.81%	3.72B
NOKIAN RENKAAT OYJ	34.57x	1.84x	10.48x	1.97%	2.39B
Average	13.42x	1.06x	6.40x	3.63%	9.25B
Weighted average by Cap.	13.63x	1.08x	5.92x	3.39%