Valuation Interhides

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
1.260 ^THB	-4.55%		-7.35%	-21.74%

08-14	Interhides Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-02	Interhides Public Company Limited Appoints Chor.Nun Petpaisit as Chairman of the Audit Committee, Effective June 2, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,099	2,348	1,968	1,601	954.4	954.4
Change	-	11.86%	-16.16%	-18.67%	-40.37%	0%
Enterprise Value (EV) ¹	3,917	4,133	3,692	3,273	2,876	3,156
Change	-	5.52%	-10.67%	-11.36%	-12.13%	9.74%
P/E	-47.4x	16.7x	19.7x	95.2x	16.7x	8.45x
PBR	1.37x	1.45x	1.19x	0.99x	0.58x	0.56x
PEG	-	-0x	-0.7x	-1.1x	0x	0.1x
Capitalization / Revenue	1.57x	1.38x	0.96x	0.87x	0.36x	0.44x
EV / Revenue	2.93x	2.43x	1.8x	1.79x	1.1x	1.44x
EV / EBITDA	15.8x	10.1x	9.65x	11.8x	7.98x	7.79x
EV / EBIT	-687x	23.3x	23x	49.5x	18x	14.8x
EV / FCF	207x	115x	67.8x	32.5x	-15.2x	-9.03x
FCF Yield	0.48%	0.87%	1.47%	3.08%	-6.57%	-11.1%
Dividend per Share ²	-	0.2	0.1	-	0.08	-
Rate of return	-	5.05%	3.01%	-	4.97%	-
EPS ²	-0.0747	0.2374	0.1686	0.0284	0.0966	0.1906
Distribution rate	-	84.2%	59.3%	-	82.8%	-
Net sales ¹	1,336	1,702	2,051	1,832	2,622	2,192
EBITDA ¹	248	408.6	382.5	277	360.5	405.2
EBIT ¹	-5.699	177.2	160.6	66.13	160	212.6
Net income ¹	-44.31	140.7	99.93	16.81	57.28	113
Net Debt ¹	1,818	1,786	1,724	1,672	1,922	2,202
Reference price ²	3.540	3.960	3.320	2.700	1.610	1.610
Nbr of stocks (in thousands)	592,806	592,806	592,806	592,806	592,806	592,806
Announcement Date	2/25/21 A	2/25/22 A	2/24/23 A	2/21/24 A	2/21/25 A	2/28/26 A

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.($)
INTERHIDES	-	-	-	-	22.11M
CUMMINS INC.	17.81x	1.92x	10.54x	1.67%	68.84B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	15.2x	1.03x	8.11x	2.43%	35.06B
DENSO CORPORATION	11.81x	0.59x	5.21x	3.95%	29.65B
WEICHAI POWER CO., LTD.	11.64x	0.49x	3.48x	5.04%	26.14B
HYUNDAI MOBIS CO.,LTD	7.56x	0.42x	5.55x	2.1%	22.15B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.78x	2.73x	9.66x	3.84%	20.03B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.92x	1.15x	12.17x	0.63%	17.36B
MAGNA INTERNATIONAL INC.	10.97x	0.48x	4.76x	3.11%	16.92B
GENUINE PARTS COMPANY	20.25x	0.85x	10.35x	3.51%	16.67B
Average	15.55x	1.07x	7.76x	2.92%	25.28B
Weighted average by Cap.	15.51x	1.21x	8.05x	2.75%