Valuation Thai Rung Union Car

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
3.800 ^THB	+0.53%		-0.52%	-2.56%

09-09	Thai Rung Union Car Public Company Limited's Equity Buyback announced on March 2, 2026, has closed with 5,571,600 shares, representing 0.84% for THB 21.29 million.	CI
09-09	Tranche Update on Thai Rung Union Car Public Company Limited's Equity Buyback Plan announced on March 2, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,210	2,894	3,896	2,258	2,301	2,579
Change	-	30.96%	34.64%	-42.03%	1.9%	12.05%
Enterprise Value (EV) ¹	1,890	2,367	3,019	1,299	744.1	1,008
Change	-	25.26%	27.55%	-56.98%	-42.7%	35.5%
P/E	-24.2x	37.4x	9.92x	12.5x	6.05x	9.55x
PBR	0.69x	0.88x	1.06x	0.62x	0.59x	0.66x
PEG	-	-0x	0x	-0.2x	0x	-0.3x
Capitalization / Revenue	1.44x	1.46x	1.35x	0.94x	1.01x	1.41x
EV / Revenue	1.23x	1.2x	1.05x	0.54x	0.33x	0.55x
EV / EBITDA	42.3x	11.5x	5.44x	4.45x	2.42x	3.36x
EV / EBIT	-23x	28.9x	6.99x	7.88x	3.7x	5.03x
EV / FCF	8.21x	11.2x	10.1x	6.71x	1.95x	6.97x
FCF Yield	12.2%	8.97%	9.88%	14.9%	51.3%	14.3%
Dividend per Share ²	0.0545	0.0909	0.3182	0.2	0.3	0.25
Rate of return	1.6%	2.06%	5.43%	5.92%	8.77%	6.41%
EPS ²	-0.1406	0.1182	0.5909	0.27	0.5656	0.4086
Distribution rate	-38.8%	76.9%	53.9%	74.1%	53%	61.2%
Net sales ¹	1,530	1,979	2,884	2,411	2,272	1,826
EBITDA ¹	44.72	206	555.4	291.9	308	300.1
EBIT ¹	-82.32	81.84	431.7	164.8	201.2	200.6
Net income ¹	-91.36	78.43	394.1	183.2	380.2	275.1
Net Debt ¹	-320.1	-526.9	-877.3	-959.7	-1,557	-1,570
Reference price ²	3.400	4.418	5.864	3.380	3.420	3.900
Nbr of stocks (in thousands)	649,932	654,992	664,468	668,182	672,899	661,180
Announcement Date	2/23/21 A	2/24/22 A	2/28/23 A	2/29/24 A	2/27/25 A	3/2/26 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.($)
THAI RUNG UNION CAR	-	-	-	-	75.3M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.07x	1.23x	9.58x	2.05%	42.2B
WEICHAI POWER CO., LTD.	15.76x	0.7x	5.1x	3.87%	34.05B
DENSO CORPORATION	12.22x	0.58x	5.09x	3.82%	31.36B
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	27.41B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.63x	9.05x	4.22%	20.37B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.49x	1.2x	12.74x	0.6%	18.11B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.85x	3%	17.54B
CONTINENTAL AG	13.45x	1.37x	7.1x	4.09%	16.37B
BOSCH LIMITED	47.55x	5.2x	36.34x	0.76%	14.94B
Average	19.04x	1.55x	10.74x	2.68%	22.24B
Weighted average by Cap.	17.48x	1.32x	9.37x	2.75%