Valuation Phuoc Hoa Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-10-19			5-day change	1st Jan Change
32,250.00 ^VND	+0.78%		-1.98%	-0.77%

10-08	Phuoc Hoa Rubber Joint Stock Company Announces Resignation of Nguyen Thi Phi Nga as Deputy General Director and Member of the Board of Directors	CI
08-03	Phuoc Hoa 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	2028
Market Cap ¹	9,661,093	5,338,668	6,734,310	7,208,557	7,926,703	7,865,728	-	-
Change	-	-44.74%	26.14%	7.04%	9.96%	-0.77%	-	-
Enterprise Value (EV)	9,661,093	5,338,668	6,734,310	7,208,557	7,926,703	7,865,728	7,865,728	7,865,728
Change	-	-44.74%	26.14%	7.04%	9.96%	-0.77%	0%	0%
P/E	18.5x	6.28x	10.8x	17.1x	16.7x	4.12x	4.68x	5.23x
PBR	3.23x	1.62x	1.76x	1.84x	1.86x	1.5x	1.13x	-
PEG	-	0.1x	-0.4x	-0.5x	1.3x	0x	-0.4x	-0.5x
Capitalization / Revenue	4.97x	3.12x	4.98x	4.41x	4.42x	4.39x	4.36x	3.71x
EV / Revenue	0x	0x	0x	0x	0x	4.39x	4.36x	3.71x
EV / EBITDA	0x	0x	0x	0x	0x	16.4x	16x	9.73x
EV / EBIT	0x	0x	0x	0x	0x	15.1x	27.2x	16.3x
EV / FCF	0x	0x	0x	-	0x	34.8x	21.3x	27x
FCF Yield	1.36%	12.2%	3.38%	-	7.03%	2.87%	4.7%	3.7%
Dividend per Share ²	1,389	2,222	1,667	-	-	1,806	2,370	1,278
Rate of return	3.51%	10.2%	6.04%	-	-	5.6%	7.35%	3.96%
EPS ²	2,139	3,484	2,551	1,731	1,946	7,836	6,884	6,162
Distribution rate	64.9%	63.8%	65.3%	-	-	23%	34.4%	20.7%
Net sales ¹	1,942,366	1,708,579	1,351,024	1,633,091	1,794,933	1,792,000	1,804,400	2,123,000
EBITDA ¹	490,376	378,204	333,330	392,732	441,391	479,000	493,000	808,000
EBIT ¹	371,267	244,260	195,395	252,574	288,496	522,000	289,500	484,000
Net income ¹	541,874	886,933	622,154	460,049	513,443	1,852,017	1,846,667	932,000
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	39,611.11	21,888.89	27,611.11	29,555.56	32,500.00	32,250.00	32,250.00	32,250.00
Nbr of stocks (in thousands)	243,899	243,899	243,899	243,899	243,899	243,899	-	-
Announcement Date	1/20/22	1/18/23	1/19/24	4/1/25	1/30/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PHUOC HOA RUBBER	4.9x	-	-	5.64%	301M
BRIDGESTONE CORPORATION	13.91x	1.06x	5.68x	3.31%	31.83B
MICHELIN (CGDE)	13.83x	1x	5.56x	3.97%	25.67B
PIRELLI & C. S.P.A.	14.79x	1.25x	5.43x	3.92%	8.23B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.97x	1.15x	5.55x	3.22%	7.21B
SAILUN GROUP CO., LTD.	9.19x	0.94x	5.38x	3.22%	5.85B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.85x	0.49x	3.11x	4.82%	5.76B
ZHONGCE RUBBER GROUP CO., LTD.	8.45x	-	-	3.6%	5.59B
MRF LIMITED	24.5x	1.55x	11.96x	0.19%	5.49B
VIETNAM RUBBER INDUSTRY GROUP -	15.07x	-	-	3.2%	4.83B
Average	11.95x	1.06x	6.10x	3.51%	10.08B
Weighted average by Cap.	13.17x	1.05x	5.81x	3.45%