Interhides Public Company Limited (IHL) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Interhides Public Company Limited stock THB 2.68, price THB 1.25, upside +114.4%, quality 42 out of 100. Rating: strongly undervalued. Calculated from audited financials with 15 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range 1.25 THB – 3.93 THB · fair‑value band 2.24 THB – 3.01 THB · the 1.25 THB price screens below the 2.68 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Interhides Public Company in your weekly email
Every Wednesday you see whether Interhides Public Company is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Interhides Public Company Limited manufactures and distributes leather coverings for car seats in Thailand, China, Vietnam, and internationally.
Show moreShow less
The company offers leather for automotive; shoe and upholstery leather; dog chew products under the Momo & Friends brand; collagen under the Chojen brand name; and organic products under the Grow Plus brand.
It also provides tanning services; manufactures and distributes hydrolyzed protein from leather scrap by industrial process and collagen peptides; and trades in leather for the footwear industry. The company was founded in 1992 and is headquartered in Mueang Samut Prakan, Thailand.
Stock analysis
Interhides Public Company Limited (IHL) currently trades at 1.25 THB, while our model-based Fair Value estimate is 2.68 THB, implying the stock looks roughly 53% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 3.53 THB per share, and 12 of the 15 models we run sit above the 1.25 THB price.
Bear case: the Dividend Discount group reads lowest at 1.27 THB, and 3 of the 15 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2.24 THB (bear) to 3.01 THB (bull), the price of 1.25 THB sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Interhides Public Company Limited reported revenue of 2.2B THB in FY2025 versus 1.7B THB in FY2021, a compound +6.6%/yr. Reported net income was 113M THB in FY2025, compounding −5.3%/yr from FY2021.
Key figures
Market cap 741M THB (≈ $22.2M) Micro · P/E ratio 12.5 · P/S ratio 0.38 · EPS (TTM) 0.1000 THB · Dividend yield 7.6% · Net margin 3.2% · Return on equity 3.6% · Return on assets (EBIT) 4.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 26 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 114%, IHL screens cheaper than that median.
Fair Value models
Bear2.24 THBFair Value 2.68 THBBull3.01 THB
Price 1.25 THB · Upside +114.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0858 THB per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.51/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.0%
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−7.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.3%
Dividend (yield on the price)7.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−4.5% vs −7.0%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.0% → 10%
2025 sits 97% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare Interhides Public Company Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 655 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside+114.4% · Top 25%
Profitability
Return on equity (12 months)3.6% · Below median
Return on assets2.7% · Below median
Net margin (12 months)3.2% · Below median
Operating margin (12 months)−23.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−13.1% · Bottom 25%
Dividend yield (12 months)7.6% · Top 25%
Balance sheet
Debt / equity0.12× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Interhides Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/IHL
Frequently asked questions
Is Interhides Public Company Limited (IHL) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 2.68 THB versus a price of 1.25 THB, about +114% upside (undervalued).
What is the fair value of IHL?
Our model-based fair value for Interhides Public Company Limited is 2.68 THB (as of Nov 4, 2026), built from audited fundamentals. The current price: 1.25 THB.
What is the quality score of IHL?
Interhides Public Company Limited has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Interhides Public Company Limited (IHL)?
Our model-based price target is the fair value of 2.68 THB (as of Nov 4, 2026) from 15 valuation models. Cautious scenario 2.24 THB, optimistic scenario 3.01 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Interhides Public Company Limited stock forecast for 2026?
Our models put fair value at 2.68 THB, about +114% upside versus a price of 1.25 THB (undervalued). Cautious scenario 2.24 THB, optimistic scenario 3.01 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Interhides Public Company Limited (IHL)?
Interhides Public Company Limited reported trailing-twelve-month revenue of about 2.0B THB (latest available figure, as of Nov 4, 2026).
Does Interhides Public Company Limited pay a dividend?
Interhides Public Company Limited currently shows a dividend yield of 7.58% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Interhides Public Company Limited (IHL)?
Interhides Public Company Limited has a dividend yield of 7.6%.
What is the intrinsic value of Interhides Public Company Limited (IHL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Interhides Public Company Limited it is 2.68 THB per share (as of Nov 4, 2026), against a price of 1.25 THB. It is the blended result of 15 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Interhides Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 4, 2026, IHL trades below its calculated fair value: price 1.25 THB, fair value 2.68 THB, a gap of about +114% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of IHL?
No. The price is what the market pays today (1.25 THB); the fair value is what the company's own numbers justify (2.68 THB). For Interhides Public Company Limited the two are 1.43 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Interhides Public Company Limited worth?
The market values Interhides Public Company Limited at about 741M THB (market capitalisation, as of Nov 4, 2026). Per share that is 1.25 THB; our models calculate a fair value of 2.68 THB per share.
What do the bullish and bearish scenarios say about IHL?
Our models span a range for Interhides Public Company Limited: cautious scenario 2.24 THB, base 2.68 THB, optimistic 3.01 THB per share (as of Nov 4, 2026, price 1.25 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of IHL?
Interhides Public Company Limited trades at a price-to-earnings ratio of 12.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2.68 THB is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 16.7. Other multiples: PEG 0.1, P/B 0.4, P/S 0.4, EV/EBITDA 5.6.
What is the PEG ratio of IHL?
The PEG ratio of Interhides Public Company Limited is 0.08 (P/E divided by earnings growth, as of Nov 4, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Interhides Public Company Limited (IHL)?
Balance-sheet figures for Interhides Public Company Limited (as of Nov 4, 2026): return on equity 3.6%, debt of 0.12 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is IHL from its 52-week high?
Interhides Public Company Limited trades at 1.25 THB, about 24% below its 52-week high of 1.64 THB and at the low of 1.25 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2.68 THB is for.
Which stocks are comparable to Interhides Public Company Limited?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Interhides Public Company Limited stock attractive at the current price?
The data as of Nov 4, 2026: price 1.25 THB, calculated fair value 2.68 THB (+114%), Quality Score 42/100, from 15 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of IHL calculated?
We run Interhides Public Company Limited through 15 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2.68 THB builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Interhides Public Company Limited currently trades 53% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Interhides Public Company Limited (IHL)?
The closing price on Nov 6, 2026 was 1.25 THB. Our model-based fair value is 2.68 THB, about +114% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Interhides Public Company Limited right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (2.24 THB). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Interhides Public Company Limited (IHL) come from?
Earnings per share at Interhides Public Company Limited grew −13.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share −1.1 %, EBIT margin −5.4 %, tax rate −1.8 %, residual (interest, one-offs) −6.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Interhides Public Company Limited
How large is the market capitalisation of Interhides Public Company Limited (IHL)?
The market capitalisation of Interhides Public Company Limited is 741M THB (≈ $22.2M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Interhides Public Company Limited (IHL)?
The price-to-sales ratio of Interhides Public Company Limited is 0.38 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Interhides Public Company Limited (IHL)?
Earnings per share at Interhides Public Company Limited are 0.1000 THB (price ÷ EPS = P/E 12.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Interhides Public Company Limited (IHL)?
The dividend yield of Interhides Public Company Limited is 7.6% (payout 94.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Interhides Public Company Limited (IHL)?
The net margin of Interhides Public Company Limited is 3.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Interhides Public Company Limited (IHL)?
The return on equity (ROE) of Interhides Public Company Limited is 3.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Interhides Public Company Limited (IHL)?
On an EBIT basis the return on assets of Interhides Public Company Limited is 4.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Interhides Public Company Limited (IHL)?
The operating margin of Interhides Public Company Limited is −23.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Interhides Public Company Limited (IHL)?
Revenue at Interhides Public Company Limited is growing −13.1% versus a year earlier (3y avg +2.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Interhides Public Company Limited (IHL)?
Earnings per share at Interhides Public Company Limited are growing −42.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Interhides Public Company Limited (IHL) generate?
The free cash flow of Interhides Public Company Limited is −235M THB (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Interhides Public Company Limited (IHL) carry?
The net debt of Interhides Public Company Limited is 2.3B THB (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Interhides Public Company Limited in the live analysis
One click puts Interhides Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026