|
End-of-day quote
Ho Chi Minh S.E.
2026-10-08
|
5-day change | 1st Jan Change | ||
| 33,850.00 VND | -0.44% |
|
+1.65% | +29.20% |
Company Valuation: Vietnam Rubber Industry Group -
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 | 135,400,000 | - | - |
| Change | - | - | 43.16% | -13.67% | 29.2% | - | - |
| Enterprise Value (EV) | 147,800,000 | 84,800,000 | 121,400,000 | 104,800,000 | 135,400,000 | 135,400,000 | 135,400,000 |
| Change | - | - | 43.16% | -13.67% | 29.2% | 0% | 0% |
| P/E | - | 43.7x | 23.5x | 21x | 15.4x | 17.6x | 17.5x |
| PBR | - | - | 2.29x | 1.86x | 2.07x | 1.89x | 1.67x |
| PEG | - | - | 0x | -6.94x | 0.2x | -1.4x | 70.89x |
| Capitalization / Revenue | - | 3.83x | 4.62x | 3.6x | 4.22x | 4.17x | 3.98x |
| EV / Revenue | - | 0x | 0x | 0x | 4.22x | 4.17x | 3.98x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 15.2x | 15.6x | 13.5x |
| EV / EBIT | - | 0x | 0x | 0x | 22.4x | 22.4x | 20.1x |
| EV / FCF | - | - | - | - | 23.8x | 22.3x | 20.2x |
| FCF Yield | - | - | - | - | 4.2% | 4.49% | 4.96% |
| Dividend per Share 2 | 600 | - | - | - | 1,000 | 766.7 | 766.7 |
| Rate of return | 1.62% | - | - | - | 2.95% | 2.26% | 2.26% |
| EPS 2 | - | 485 | 1,289 | 1,250 | 2,194 | 1,924 | 1,929 |
| Distribution rate | - | - | - | - | 45.6% | 39.8% | 39.7% |
| Net sales 1 | - | 22,138,403 | 26,254,333 | 29,078,056 | 32,121,000 | 32,461,000 | 34,062,667 |
| EBITDA 1 | 7,498,877 | 4,995,423 | 6,839,690 | 8,068,273 | 8,905,000 | 8,689,667 | 10,028,000 |
| EBIT 1 | - | 2,506,997 | 4,213,868 | 4,965,910 | 6,043,600 | 6,055,000 | 6,734,333 |
| Net income 1 | - | 2,623,175 | 4,213,320 | 5,318,552 | 7,430,167 | 7,685,800 | 7,433,000 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 36,950.00 | 21,200.00 | 30,350.00 | 26,200.00 | 33,850.00 | 33,850.00 | 33,850.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.49x | - | - | 2.94% | 5.24B | |
| 13.19x | 1x | 5.36x | 3.53% | 30.15B | |
| 13.76x | 0.99x | 5.59x | 4% | 25.46B | |
| 14.53x | 1.24x | 5.39x | 3.96% | 8.1B | |
| 8.67x | 1.16x | 5.53x | 3.24% | 7.33B | |
| 9.81x | 1x | 5.72x | 3.02% | 6.23B | |
| 8.69x | - | - | 3.5% | 5.73B | |
| 5.64x | 0.49x | 3.05x | 5% | 5.53B | |
| 24.56x | 1.55x | 11.98x | 0.19% | 5.4B | |
| 106.17x | - | - | - | 4.07B | |
| Average | 22.05x | 1.06x | 6.09x | 3.27% | 10.32B | |
| Weighted average by Cap. | 16.63x | 1.04x | 5.73x | 3.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GVR Stock
- Valuation Vietnam Rubber Industry Group -
Select your edition
All financial news and data tailored to specific country editions
