Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-09-30			5-day change	1st Jan Change
9,870.00 ^VND	-0.20%		-1.79%	-33.31%

07-19	Danang Rubber Joint Stock Company Provides Earnings Guidance for the Third Quarter and Nine Months of 2026	CI
07-17	Danang Rubber Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,528,850	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-33.11%	-
Enterprise Value (EV)	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,528,850	1,528,850
Change	-	-36.91%	28.64%	7.55%	-32.49%	-33.11%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	14.7x	10.9x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.77x	0.74x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-1x	0.3x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.31x	0.28x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.28x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.35x	6.62x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1,308	1,385	-	923.1	-	-	-
Rate of return	5.21%	8.74%	-	4.21%	-	-	-
EPS ²	1,884	1,998	1,604	1,500	785	670	906
Distribution rate	69.4%	69.3%	-	61.5%	-	-	-
Net sales ¹	4,379,518	4,898,588	4,495,175	4,673,029	5,003,830	4,933,000	5,392,000
EBITDA	524,144	563,185	453,429	402,966	-	-	-
EBIT ¹	365,263	385,530	306,989	290,645	150,905	183,000	231,000
Net income ¹	290,948	308,471	247,741	231,690	121,202	103,000	101,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	25,115.38	15,846.15	20,384.62	21,923.08	14,800.00	9,870.00	9,870.00
Nbr of stocks (in thousands)	154,430	154,430	154,430	154,430	154,429	154,429	-
Announcement Date	1/20/22	1/17/23	1/19/24	1/20/25	1/17/26	-	-

¹VND in Million²VND

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.($)
DANANG RUBBER	14.73x	-	-	-.--%	58.7M
BRIDGESTONE CORPORATION	13.33x	1.01x	5.42x	3.49%	30.66B
MICHELIN (CGDE)	13.83x	1x	5.62x	3.98%	25.97B
PIRELLI & C. S.P.A.	14.59x	1.25x	5.41x	3.95%	8.25B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.42x	1.14x	5.41x	3.34%	7.16B
SAILUN GROUP CO., LTD.	9.81x	1x	5.72x	3.02%	6.22B
ZHONGCE RUBBER GROUP CO., LTD.	8.69x	-	-	3.5%	5.73B
MRF LIMITED	24.07x	1.58x	11.95x	0.18%	5.54B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.48x	0.48x	2.99x	5.33%	5.31B
VIETNAM RUBBER INDUSTRY GROUP -	18.66x	-	-	3%	5.13B
Average	13.16x	1.06x	6.07x	2.98%	10B
Weighted average by Cap.	13.18x	1.04x	5.76x	3.5%