Inoue Rubber Thailand PCL
SET:IRC
Intrinsic Value
The intrinsic value of one IRC stock under the Base Case scenario is 18.29 THB. Compared to the current market price of 11.2 THB, Inoue Rubber Thailand PCL is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Inoue Rubber Thailand PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Inoue Rubber Thailand PCL
Balance Sheet Decomposition
Inoue Rubber Thailand PCL
Current Assets | 3.4B |
Cash & Short-Term Investments | 2B |
Receivables | 831.4m |
Other Current Assets | 585m |
Non-Current Assets | 1.7B |
Long-Term Investments | 97.5m |
PP&E | 1.4B |
Intangibles | 33.3m |
Other Non-Current Assets | 131.4m |
Free Cash Flow Analysis
Inoue Rubber Thailand PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Inoue Rubber Thailand PCL
Revenue
|
4.6B
THB
|
Cost of Revenue
|
-4.1B
THB
|
Gross Profit
|
507.5m
THB
|
Operating Expenses
|
-414.7m
THB
|
Operating Income
|
92.8m
THB
|
Other Expenses
|
160.7m
THB
|
Net Income
|
253.5m
THB
|
IRC Profitability Score
Profitability Due Diligence
Inoue Rubber Thailand PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Inoue Rubber Thailand PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
IRC Solvency Score
Solvency Due Diligence
Inoue Rubber Thailand PCL's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
Inoue Rubber Thailand PCL's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IRC Price Targets Summary
Inoue Rubber Thailand PCL
According to Wall Street analysts, the average 1-year price target for IRC is 12.65 THB with a low forecast of 12.52 THB and a high forecast of 13.02 THB.
Dividends
Current shareholder yield for IRC 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?
The intrinsic value of one IRC stock under the Base Case scenario is 18.29 THB.
Compared to the current market price of 11.2 THB, Inoue Rubber Thailand PCL is Undervalued by 39%.