Subscribe

Eastern Polymer Group Public Company Limited (EPG.BK)

THB6.10 -0.20 (-3.17%)
TH SET Basic Materials Chemicals - Specialty
Address 770 Moo 6, Theparak Road 10270
Mueang Samut Prakan, SP, TH
CEO Pawat Vitoorapakorn
Website epg.co.th
IPO 2014-12-24
ISIN TH6128010001

Explore sections of this company profile

Also trades on Stock Exchange of Thailand · EPG-R.BK (THB) Stock Exchange of Thailand · EPG.BK (THB)
Description

Eastern Polymer Group Public Company Limited (EPG) is a multifaceted enterprise operating through its various subsidiaries in Thailand and across international markets. Its primary activities span rubber insulation, automotive components, plastic packaging solutions, and research and development. Within the automotive sector, EPG specializes in manufacturing products such as pickup truck bed liners and covers, alongside a broader range of vehicle accessories. Beyond this, the company's operations encompass the global trade of machinery and chemicals. It is a significant producer of rubber products, catering to diverse applications including automobiles, industrial machinery, building construction, and other general uses. EPG is also deeply involved in the plastics industry, handling the injection molding, assembly, and distribution of various plastic components. The group further designs, produces, and markets a wide array of accessories for a spectrum of vehicles, from two-wheelers and four-wheel drives to light commercial and heavy transportation vehicles. Additionally, it offers specialized calibration services. Established in 1978, the company was formerly known as Eastern Polymer Industry Company Limited. Its headquarters are situated in Mueang Samut Prakan, Thailand. EPG operates as a subsidiary under the umbrella of Vitoorapakorn Holding Co., Ltd.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB6.10 -0.20 (-3.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
20M
Beta
0.73
Float Shares
748.19M
Free Float %
26.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+7.41% +51.04% +63.84% +48.72% +94.63% +104.23% +137.70% -17.14% -46.79% -55.38% +0.00%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
6.10
DCF (Unlevered) 14.10 +131.1%
DCF (Levered) 22.56 +269.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 -1
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.92
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Chemicals - Specialty: +4.7%
    -2.0% Q1'26: +5.5% (vs Q1'25)
  • ✓
    EPS growth Chemicals - Specialty: +13.2%
    +64.3% ★ Q1'26: +58.0% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Chemicals - Specialty: +44.1%
    +10.3% ★ Q1'26: +5.8% (vs Q1'25)
  • ✗
    EBIT margin Chemicals - Specialty: +8.8%
    +8.3% Q1'26: +7.5% (vs Q1'25)
  • ✗
    ROIC Chemicals - Specialty: +5.6%
    +6.7% ★ Q1'26: +6.0% (vs Q1'25)
  • ✓
    Share dilution Chemicals - Specialty: +0.1%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Chemicals - Specialty: 0.18×
    2.31× Q1'26: 2.42× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.40) × ERP
WACC = 77% × Ke + 23% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 14.10 Current price: 6.10
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual 		Mar 2016
actual 		Mar 2017
actual 		Mar 2018
actual 		Mar 2019
actual 		Mar 2020
actual 		Mar 2021
actual 		Mar 2022
actual 		Mar 2023
actual 		Mar 2024
actual 		Mar 2025
actual 		Mar 2026
2 Rev. Ana.
2 EPS Ana. 		Mar 2027
2 Rev. Ana.
2 EPS Ana. 		Mar 2028
3 Rev. Ana.
3 EPS Ana. 		Mar 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
6.92B
est: 6.59B (+4.9%)
8.77B
est: 8.89B (-1.4%)
9.28B
est: 10.22B (-9.1%)
9.61B
est: 9.63B (-0.2%)
10.59B
est: 10.57B (+0.2%)
10.23B
est: 10.57B (-3.2%)
9.58B
est: 9.63B (-0.5%)
11.77B
est: 11.67B (+0.8%)
12.13B
est: 12.24B (-0.9%)
13.23B
est: 13.82B (-4.3%)
13.86B
est: 14.22B (-2.5%)
13.78B
13.28B – 14.25B
-3.1% YoY
14.28B
14.14B – 14.43B
+3.7% YoY
14.96B
14.29B – 15.76B
+4.7% YoY
15.66B
15.59B – 15.72B
+4.7% YoY
EBITDA
1.14B
est: 1.22B (-7.0%)
1.93B
est: 1.65B (+16.8%)
2.13B
est: 1.90B (+12.2%)
1.76B
est: 1.79B (-1.7%)
1.68B
est: 1.96B (-14.4%)
1.79B
est: 1.96B (-8.7%)
2.12B
est: 1.79B (+18.8%)
2.57B
est: 2.17B (+18.5%)
2.22B
est: 2.27B (-2.3%)
1.97B
est: 2.39B (-17.7%)
2.17B
est: 2.46B (-11.8%)
2.38B
2.30B – 2.46B
-3.1% YoY
2.47B
2.44B – 2.49B
+3.7% YoY
2.59B
2.47B – 2.72B
+4.7% YoY
2.71B
2.70B – 2.72B
+4.7% YoY
EBIT
642.88M
est: 722.21M (-11.0%)
1.59B
est: 973.67M (+63.5%)
1.51B
est: 1.12B (+34.8%)
1.11B
est: 1.05B (+5.5%)
1.01B
est: 1.16B (-13.1%)
1.11B
est: 1.16B (-4.1%)
1.32B
est: 1.05B (+24.9%)
1.73B
est: 1.28B (+35.5%)
1.30B
est: 1.34B (-2.8%)
981.28M
est: 1.36B (-28.0%)
1.13B
est: 1.40B (-19.2%)
1.36B
1.31B – 1.40B
-3.1% YoY
1.41B
1.39B – 1.42B
+3.7% YoY
1.47B
1.41B – 1.55B
+4.7% YoY
1.54B
1.54B – 1.55B
+4.7% YoY
Net Income
629.17M
est: 840.00M (-25.1%)
1.41B
est: 1.43B (-0.9%)
1.38B
est: 1.77B (-21.8%)
990.96M
est: 980.00M (+1.1%)
904.32M
est: 994.00M (-9.0%)
1.00B
est: 1.05B (-4.7%)
1.22B
est: 1.27B (-4.3%)
1.60B
est: 1.65B (-3.1%)
1.08B
est: 1.23B (-12.9%)
1.19B
est: 1.14B (+4.5%)
795.99M
est: 846.36M (-6.0%)
1.25B
1.21B – 1.29B
+47.9% YoY
1.37B
1.30B – 1.45B
+9.6% YoY
1.56B
1.29B – 1.66B
+14.0% YoY
1.61B
1.52B – 1.65B
+2.8% YoY
SGA
1.16B
est: 1.48B (-21.6%)
1.67B
est: 2.00B (-16.3%)
1.74B
est: 2.30B (-24.4%)
1.88B
est: 2.17B (-13.4%)
2.10B
est: 2.38B (-11.4%)
2.05B
est: 2.38B (-13.7%)
1.93B
est: 2.17B (-11.0%)
2.34B
est: 2.63B (-10.9%)
2.87B
est: 2.75B (+4.4%)
3.10B
est: 3.25B (-4.5%)
3.51B
est: 3.34B (+5.0%)
3.24B
3.12B – 3.35B
-3.1% YoY
3.36B
3.33B – 3.39B
+3.7% YoY
3.52B
3.36B – 3.71B
+4.7% YoY
3.68B
3.67B – 3.70B
+4.7% YoY
EPS
0.28
est: 0.30 (-6.7%)
0.51
est: 0.51 (+0.1%)
0.49
est: 0.63 (-22.3%)
0.35
est: 0.35 (+0.0%)
0.32
est: 0.36 (-9.9%)
0.36
est: 0.38 (-4.3%)
0.44
est: 0.46 (-3.3%)
0.57
est: 0.59 (-3.1%)
0.38
est: 0.44 (-13.6%)
0.42
est: 0.41 (+3.5%)
0.28
est: 0.30 (-7.1%)
0.45
0.43 – 0.46
+50.0% YoY
0.49
0.46 – 0.52
+8.4% YoY
0.53
0.46 – 0.59
+7.1% YoY
0.57
0.54 – 0.59
+7.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-28 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-27 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-26 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-25 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-22 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-21 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-20 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-19 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-18 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-15 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-14 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-13 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-12 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-11 A+ 4/5 5/5 4/5 5/5 2/5 3/5 5/5
2026-05-08 A 4/5 5/5 4/5 5/5 1/5 3/5 5/5
2026-05-07 A 4/5 5/5 4/5 5/5 1/5 3/5 5/5
2026-05-06 A 4/5 5/5 4/5 5/5 1/5 3/5 5/5
2026-05-05 A 4/5 5/5 4/5 5/5 1/5 3/5 5/5
2026-04-30 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-29 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-28 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-27 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-24 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-23 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-22 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-21 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-20 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-17 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-16 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.56B
OE per share TTM
0.56
Owner's Yield
9.59%
Maintenance CapEx ratio
6.49%
Maint CapEx / Avg PPE
53.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 3 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Value ETF DFEV 0.00% 63.0K 0.46%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 91.5K 0.39%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 88.5K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
335.2K
Shares Outstanding
2.80B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Pawat Vitoorapakorn Vice Chairman, Chief Executive Officer and Deputy CEO of Research & Development Business 993.0K —
Ekawat Vitoorapakorn Deputy Chief Executive Officer of Automotive Parts & Accessories Business, MD of AEROKLAS and Executive Director 887.0K male
Chumnan Vitoorapakorn Deputy Chief Executive Officer of Insulation Business, MD of AFC & Executive Director 887.0K male
Associate Chalieo Vitoorapakorn Deputy Chief Executive Officer of Business Development & Investment and Executive Director 807.0K —
Teerawat Vitoorapakorn Deputy Chief Executive Officer of Plastic & Packaging Business, MD of EPP and Executive Director 762.0K male
Tanawat Vitoorapakorn Deputy Chief Executive Officer of Other Supporting Business & MD of APT 240.0K male
Jarintr Warintaraporn Acting Deputy Chief Executive Officer of Human Resource & Administration — male
Chen Xiu Shi Founder & Honorary President — —
Rungravee Vitoorapakorn Deputy Chief Executive Officer — female
Veerasit Pratuengsukpong Chief Financial Officer — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Chemicals - Specialty