Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
30,600.00 ^VND	-2.86%		-7.27%	+16.79%

06-18	Vietnam Rubber Group - Joint Stock Company Provides Parent and Consolidated Earnings Guidance for the Year 2026	CI
06-03	Vietnam Rubber Group - Joint Stock Company Announces Retirement of Tran Thanh Phung as Deputy General Director, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	147,800,000	84,800,000	121,400,000	104,800,000	122,400,000	-	-
Change	-	-	43.16%	-13.67%	16.79%	-	-
Enterprise Value (EV)	147,800,000	84,800,000	121,400,000	104,800,000	122,400,000	122,400,000	122,400,000
Change	-	-	43.16%	-13.67%	16.79%	0%	0%
P/E	-	43.7x	23.5x	21x	13x	16.2x	15.7x
PBR	-	-	2.29x	1.86x	1.81x	1.63x	1.51x
PEG	-	-	0x	-6.94x	0.1x	-0.8x	5.44x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.7x	3.78x	3.54x
EV / Revenue	-	0x	0x	0x	3.7x	3.78x	3.54x
EV / EBITDA	0x	0x	0x	0x	13x	13.4x	11.4x
EV / EBIT	-	0x	0x	0x	20.3x	19.6x	16.3x
EV / FCF	-	-	-	-	19.8x	19.2x	17.8x
FCF Yield	-	-	-	-	5.05%	5.2%	5.61%
Dividend per Share ²	600	-	-	-	1,600	1,300	1,600
Rate of return	1.62%	-	-	-	5.23%	4.25%	5.23%
EPS ²	-	485	1,289	1,250	2,360	1,894	1,949
Distribution rate	-	-	-	-	67.8%	68.6%	82.1%
Net sales ¹	-	22,138,403	26,254,333	29,078,056	33,062,667	32,416,667	34,614,000
EBITDA ¹	7,498,877	4,995,423	6,839,690	8,068,273	9,403,000	9,163,500	10,762,000
EBIT ¹	-	2,506,997	4,213,868	4,965,910	6,024,500	6,245,333	7,487,000
Net income ¹	-	2,623,175	4,213,320	5,318,552	9,193,000	7,577,667	7,795,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	30,600.00	30,600.00	30,600.00
Nbr of stocks (in thousands)	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	-	-
Announcement Date	4/5/22	3/20/24	1/26/25	3/29/26	-	-	-

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.($)
VIETNAM RUBBER INDUSTRY GROUP -	13.35x	-	-	5.08%	4.79B
BRIDGESTONE CORPORATION	12.75x	0.97x	5.18x	3.72%	27.49B
MICHELIN (CGDE)	13.61x	1.02x	5.65x	3.92%	26.72B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.8x	1.24x	6.05x	2.9%	7.29B
ZHONGCE RUBBER GROUP CO., LTD.	9.41x	-	-	3.24%	6.12B
SAILUN GROUP CO., LTD.	9.06x	0.93x	5.41x	3.12%	5.65B
TOYO TIRE CORPORATION	8.78x	0.88x	4.01x	3.63%	3.7B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.04x	0.65x	5.1x	4.07%	3.55B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	136.18x	-	-	-	2.63B
NOKIAN RENKAAT OYJ	38.42x	1.66x	9.72x	2.15%	2.03B
Average	26.14x	1.05x	5.87x	3.54%	9B
Weighted average by Cap.	16.25x	1.01x	5.50x	3.69%