Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-10-30			5-day change	1st Jan Change
31,250.00 ^VND	-2.19%		-1.57%	+19.27%

10-30	Vietnam Rubber Group - Joint Stock Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-28	Vietnam sets 65% state ownership floor for major banks, to retain control of strategic groups	RE

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	125,000,000	-	-
Change	-	-	43.16%	-13.67%	19.27%	-	-
Enterprise Value (EV)	147,800,000	84,800,000	121,400,000	104,800,000	125,000,000	125,000,000	125,000,000
Change	-	-	43.16%	-13.67%	19.27%	0%	0%
P/E	-	43.7x	23.5x	21x	15.1x	15.1x	16.2x
PBR	-	-	2.29x	1.86x	1.96x	1.71x	1.54x
PEG	-	-	0x	-6.94x	0.2x	125.21x	-2.3x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.77x	3.77x	3.67x
EV / Revenue	-	0x	0x	0x	3.77x	3.77x	3.67x
EV / EBITDA	0x	0x	0x	0x	12.4x	12.8x	12.5x
EV / EBIT	-	0x	0x	0x	21.4x	19.9x	18.6x
EV / FCF	-	-	-	-	22x	20.5x	18.6x
FCF Yield	-	-	-	-	4.55%	4.87%	5.37%
Dividend per Share ²	600	-	-	-	1,000	766.7	766.7
Rate of return	1.62%	-	-	-	3.2%	2.45%	2.45%
EPS ²	-	485	1,289	1,250	2,073	2,076	1,929
Distribution rate	-	-	-	-	48.2%	36.9%	39.7%
Net sales ¹	-	22,138,403	26,254,333	29,078,056	33,184,500	33,131,333	34,062,667
EBITDA ¹	7,498,877	4,995,423	6,839,690	8,068,273	10,083,000	9,780,667	10,028,000
EBIT ¹	-	2,506,997	4,213,868	4,965,910	5,854,500	6,288,750	6,734,333
Net income ¹	-	2,623,175	4,213,320	5,318,552	7,430,167	7,920,833	7,433,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	31,250.00	31,250.00	31,250.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIETNAM RUBBER INDUSTRY GROUP -	15.07x	-	-	3.2%	4.84B
BRIDGESTONE CORPORATION	13.74x	1.05x	5.61x	3.35%	31.5B
MICHELIN (CGDE)	13.52x	0.95x	5.34x	4.16%	24.12B
PIRELLI & C. S.P.A.	14.39x	1.22x	5.3x	4.04%	7.93B
THE YOKOHAMA RUBBER COMPANY, LIMITED	7.8x	1.04x	5.02x	3.71%	6.29B
SAILUN GROUP CO., LTD.	8.64x	0.89x	5.08x	3.43%	5.52B
MRF LIMITED	23.3x	1.47x	11.38x	0.2%	5.22B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.31x	0.46x	2.96x	5.26%	5.19B
ZHONGCE RUBBER GROUP CO., LTD.	8.45x	-	-	3.07%	4.88B
BALKRISHNA INDUSTRIES LIMITED	25.35x	3.2x	15.3x	0.9%	4.22B
Average	13.56x	1.29x	7.00x	3.13%	9.97B
Weighted average by Cap.	13.44x	1.12x	6.07x	3.44%