Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
27,500.00 ^VND	-0.18%		+4.96%	+4.96%

07-30	Vietnam Rubber Group - Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-18	Vietnam Rubber Group - Joint Stock Company Provides Parent and Consolidated Earnings Guidance for the Year 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	110,000,000	-	-
Change	-	-	43.16%	-13.67%	4.96%	-	-
Enterprise Value (EV)	147,800,000	84,800,000	121,400,000	104,800,000	110,000,000	110,000,000	110,000,000
Change	-	-	43.16%	-13.67%	4.96%	0%	0%
P/E	-	43.7x	23.5x	21x	16.1x	14.5x	14.3x
PBR	-	-	2.29x	1.86x	1.68x	1.54x	1.35x
PEG	-	-	0x	-6.94x	0.4x	1.3x	9.13x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.36x	3.38x	3.23x
EV / Revenue	-	0x	0x	0x	3.36x	3.38x	3.23x
EV / EBITDA	0x	0x	0x	0x	12.4x	12.7x	11x
EV / EBIT	-	0x	0x	0x	18.2x	18.2x	16.3x
EV / FCF	-	-	-	-	19.3x	18.1x	16.4x
FCF Yield	-	-	-	-	5.17%	5.53%	6.11%
Dividend per Share ²	600	-	-	-	1,000	766.7	766.7
Rate of return	1.62%	-	-	-	3.64%	2.79%	2.79%
EPS ²	-	485	1,289	1,250	1,710	1,899	1,929
Distribution rate	-	-	-	-	58.5%	40.4%	39.7%
Net sales ¹	-	22,138,403	26,254,333	29,078,056	32,735,000	32,553,400	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	6,839,000	7,597,800	7,433,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	27,500.00	27,500.00	27,500.00
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 -	16.08x	-	-	3.64%	4.18B
BRIDGESTONE CORPORATION	14.23x	1.06x	5.72x	3.34%	31.09B
MICHELIN (CGDE)	14.19x	1.03x	5.77x	3.88%	27.26B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.97x	1.26x	6.14x	2.88%	7.59B
SAILUN GROUP CO., LTD.	10.54x	1.07x	6.24x	2.68%	6.61B
ZHONGCE RUBBER GROUP CO., LTD.	9.83x	-	-	3.1%	6.44B
TOYO TIRE CORPORATION	9.58x	0.97x	4.44x	3.32%	4.14B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.5x	0.67x	5.26x	3.88%	3.76B
NOKIAN RENKAAT OYJ	34.57x	1.84x	10.48x	1.97%	2.42B
THE GOODYEAR TIRE & RUBBER COMPANY	-17.29x	0.41x	4.81x	-.--%	1.99B
Average	11.22x	1.04x	6.11x	2.87%	9.55B
Weighted average by Cap.	12.92x	1.06x	5.85x	3.32%