N

ND Rubber PCL
SET:NDR

Watchlist Manager
ND Rubber PCL
SET:NDR
Watchlist
Price: 2.66 THB -1.48% Market Closed
Market Cap: 1.2B THB
Have any thoughts about
ND Rubber PCL?
Write Note

Intrinsic Value

The intrinsic value of one NDR stock under the Base Case scenario is 1.67 THB. Compared to the current market price of 2.66 THB, ND Rubber PCL is Overvalued by 37%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NDR Intrinsic Value
1.67 THB
Overvaluation 37%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation Backtest
ND Rubber PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NDR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NDR?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
ND Rubber PCL

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about ND Rubber PCL

Provide an overview of the primary business activities
of ND Rubber PCL.

What unique competitive advantages
does ND Rubber PCL hold over its rivals?

What risks and challenges
does ND Rubber PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for ND Rubber PCL.

Provide P/S
for ND Rubber PCL.

Provide P/E
for ND Rubber PCL.

Provide P/OCF
for ND Rubber PCL.

Provide P/FCFE
for ND Rubber PCL.

Provide P/B
for ND Rubber PCL.

Provide EV/S
for ND Rubber PCL.

Provide EV/GP
for ND Rubber PCL.

Provide EV/EBITDA
for ND Rubber PCL.

Provide EV/EBIT
for ND Rubber PCL.

Provide EV/OCF
for ND Rubber PCL.

Provide EV/FCFF
for ND Rubber PCL.

Provide EV/IC
for ND Rubber PCL.

Show me price targets
for ND Rubber PCL made by professional analysts.

What are the Revenue projections
for ND Rubber PCL?

How accurate were the past Revenue estimates
for ND Rubber PCL?

What are the Net Income projections
for ND Rubber PCL?

How accurate were the past Net Income estimates
for ND Rubber PCL?

What are the EPS projections
for ND Rubber PCL?

How accurate were the past EPS estimates
for ND Rubber PCL?

What are the EBIT projections
for ND Rubber PCL?

How accurate were the past EBIT estimates
for ND Rubber PCL?

Compare the revenue forecasts
for ND Rubber PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of ND Rubber PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of ND Rubber PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of ND Rubber PCL compared to its peers.

Compare the P/E ratios
of ND Rubber PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing ND Rubber PCL with its peers.

Analyze the financial leverage
of ND Rubber PCL compared to its main competitors.

Show all profitability ratios
for ND Rubber PCL.

Provide ROE
for ND Rubber PCL.

Provide ROA
for ND Rubber PCL.

Provide ROIC
for ND Rubber PCL.

Provide ROCE
for ND Rubber PCL.

Provide Gross Margin
for ND Rubber PCL.

Provide Operating Margin
for ND Rubber PCL.

Provide Net Margin
for ND Rubber PCL.

Provide FCF Margin
for ND Rubber PCL.

Show all solvency ratios
for ND Rubber PCL.

Provide D/E Ratio
for ND Rubber PCL.

Provide D/A Ratio
for ND Rubber PCL.

Provide Interest Coverage Ratio
for ND Rubber PCL.

Provide Altman Z-Score Ratio
for ND Rubber PCL.

Provide Quick Ratio
for ND Rubber PCL.

Provide Current Ratio
for ND Rubber PCL.

Provide Cash Ratio
for ND Rubber PCL.

What is the historical Revenue growth
over the last 5 years for ND Rubber PCL?

What is the historical Net Income growth
over the last 5 years for ND Rubber PCL?

What is the current Free Cash Flow
of ND Rubber PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for ND Rubber PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
ND Rubber PCL

Current Assets 403.5m
Cash & Short-Term Investments 140.2m
Receivables 99.1m
Other Current Assets 164.1m
Non-Current Assets 634m
Long-Term Investments 9.2m
PP&E 521.2m
Intangibles 97.7m
Other Non-Current Assets 6m
Current Liabilities 205.7m
Accounts Payable 57.5m
Accrued Liabilities 30.3m
Short-Term Debt 98.9m
Other Current Liabilities 19m
Non-Current Liabilities 71.2m
Long-Term Debt 21.2m
Other Non-Current Liabilities 50m
Efficiency

Earnings Waterfall
ND Rubber PCL

Revenue
883.2m THB
Cost of Revenue
-710.1m THB
Gross Profit
173.1m THB
Operating Expenses
-134.6m THB
Operating Income
38.5m THB
Other Expenses
-46.9m THB
Net Income
-8.4m THB

Free Cash Flow Analysis
ND Rubber PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

NDR Profitability Score
Profitability Due Diligence

ND Rubber PCL's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Free Cash Flow
Positive 1-Year Revenue Growth
ROIC is Increasing
42/100
Profitability
Score

ND Rubber PCL's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

NDR Solvency Score
Solvency Due Diligence

ND Rubber PCL's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
High Altman Z-Score
Short-Term Solvency
65/100
Solvency
Score

ND Rubber PCL's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NDR Price Targets Summary
ND Rubber PCL

There are no price targets for NDR.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NDR?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NDR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

ND Rubber PCL

Country

Thailand

Industry

Auto Components

Market Cap

1.2B THB

Dividend Yield

1.88%

Description

N.D. Rubber Public Co. Ltd. engages in the manufacture and distribution of tires, tubes, battery for motorcycle and automobile, and other related services. The company is headquartered in Chonburi, Chonburi. The company went IPO on 2015-01-15. The firm is also engaged in manufacturing and distributing rubber and synthetic products for automobiles and motorcycles, bicycles, and researching, manufacturing and distributing wireless electrical equipment and systems and distributing footwear. The Company’s subsidiaries include N.D. Interparts Co., Ltd., which is engaged in manufacturing and distributing rubber and synthetic products for automobiles and motorcycles; FUNG KEONG RUBBER MANUFACTORY (MALAYA) SDN.BHD., which is engaged in the distributing of tiers, tubes, bicycle, motorcycle and other rubber related product; FKR MARKETING SND.BHD., which is engaged in distributing of tiers, tubes, bicycle and motorcycle; and GCB TRADING SDN.BHD., which is distributor of footwear.

Contact

CHONBURI
Chonburi
129 Moo 3 Nongchak-Phanasnikom Rd., Nongeiroon Banbueng
+6638160707
www.ndrubber.co.th

IPO

2015-01-15

Employees

-

Officers

MD, Company Secretary & Executive Director
Mr. Chaiyasit Samrittivanicha
General Manager of Domestic Sales & Executive Director
Ms. Thunyarat Samrittivanicha
General Manager of Finance & Accounting Department and CFO
Ms. Krittayawan Kungmarerng
General Manager of Human Resource & Administration Department
Ms. Thitikarn Chai-Chonchanok
Company Secretary
Ms. Watcharaporn Wongmak

See Also

Discover More
What is the Intrinsic Value of one NDR stock?

The intrinsic value of one NDR stock under the Base Case scenario is 1.67 THB.

Is NDR stock undervalued or overvalued?

Compared to the current market price of 2.66 THB, ND Rubber PCL is Overvalued by 37%.

Back to Top