Valuation Thai Nippon Rubber Industry Public Co., Ltd. Thailand S.E.
Stocks
TNR-R
TH7618010R10
Personal Products
|
End-of-day quote
Thailand S.E.
2026-09-30
|
5-day change | 1st Jan Change | ||
| 5.850 THB | -1.68% |
|
-1.68% | -1.68% |
Company Valuation: Thai Nippon Rubber Industry Public Co., Ltd.
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 | 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 | 2/24/21 | 2/23/22 | 2/27/23 | 2/27/24 | 2/27/25 | 2/27/26 |
1THB in Million2THB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.79x | 4.16x | 15.21x | 2.96% | 344B | |
| 29.21x | 4.49x | 18.54x | 2.04% | 230B | |
| 18.09x | 2.7x | 11.92x | 3.56% | 131B | |
| 23.56x | 3.53x | 14.86x | 2.45% | 68.92B | |
| 52.54x | 7.51x | 28.85x | 0.3% | 46.32B | |
| 38.79x | 6.23x | 27.01x | 2.42% | 45.64B | |
| 18.87x | 2.66x | 11.1x | 4.71% | 34.4B | |
| 32.3x | 2.52x | 13.98x | 1.69% | 34.14B | |
| 14.83x | 2.41x | 11.11x | 5.21% | 32.92B | |
| Average | 27.78x | 4.02x | 16.95x | 2.82% | 107.53B | |
| Weighted average by Cap. | 25.48x | 4.08x | 16.41x | 2.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- TNR Stock
- TNR-R Stock
- Valuation Thai Nippon Rubber Industry Public Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
