Valuation Thai Nippon Rubber Industry Public Co., Ltd.

Stocks

End-of-day quote Thailand S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
5.200 ^THB	+1.96%		+4.00%	-12.61%

05-14	Thai Nippon Rubber Industry Public Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-09	Thai Nippon Rubber Industry Public Co., Ltd. Appoints Pricewaterhousecoopers Abas Ltd as the Auditor	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,990	2,730	3,720	2,910	2,670	1,785
Change	-	-31.58%	36.26%	-21.77%	-8.25%	-33.15%
Enterprise Value (EV) ¹	4,325	3,162	4,130	3,262	3,039	2,330
Change	-	-26.9%	30.62%	-21.02%	-6.84%	-23.33%
P/E Ratio	35.8x	-5.87x	14.2x	14.4x	5.01x	13.3x
PBR	3.17x	3.79x	3.98x	3.03x	2.01x	1.45x
PEG	-	0x	-0x	-0.6x	0x	-0.2x
Capitalization / Revenue	2.27x	1.65x	1.87x	1.49x	1.27x	0.97x
EV / Revenue	2.47x	1.91x	2.08x	1.67x	1.45x	1.26x
EV / EBITDA	15.9x	-26.4x	10.5x	9.42x	6.75x	6.71x
EV / EBIT	30.7x	-13.1x	13.4x	12.8x	8.76x	10.4x
EV / FCF	24.4x	-214x	83.3x	24.3x	65.3x	445x
FCF Yield	4.1%	-0.47%	1.2%	4.11%	1.53%	0.22%
Dividend per Share ²	0.26	-	0.5	0.5	0.8	0.4
Rate of return	1.95%	-	4.03%	5.15%	8.99%	6.72%
EPS ²	0.3714	-1.549	0.8744	0.6734	1.777	0.4467
Distribution rate	70%	-	57.2%	74.3%	45%	89.5%
Net sales ¹	1,754	1,654	1,984	1,957	2,101	1,844
EBITDA ¹	271.8	-119.9	394.8	346.2	450	347.2
EBIT ¹	140.8	-241.3	307.2	254.2	347	225
Net income ¹	111.4	-464.8	262.3	202	533	134
Net Debt ¹	335.1	431.6	409.8	351.7	368.7	544.7
Reference price ²	13.300	9.100	12.400	9.700	8.900	5.950
Nbr of stocks (in thousands)	300,000	300,000	300,000	300,000	300,000	300,000
Announcement Date	24/02/21	23/02/22	27/02/23	27/02/24	27/02/25	27/02/26