Valuation Dong Phu Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
40,800.00 ^VND	+0.49%		-2.97%	+7.37%

04-29	Dong Phu Rubber Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
01-28	Dong Phu Rubber Joint Stock Company Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,117,500	2,270,400	2,745,595	3,371,174	3,301,665	3,544,946	-	-
Change	-	-27.17%	20.93%	22.78%	-2.06%	7.37%	-	-
Enterprise Value (EV)	3,117,500	2,270,400	2,745,595	3,371,174	3,301,665	3,544,946	3,544,946	3,544,946
Change	-	-27.17%	20.93%	22.78%	-2.06%	7.37%	0%	0%
P/E Ratio	6.74x	19x	15.2x	12.1x	10.4x	-	-	-
PBR	1.08x	0.97x	1.29x	-	-	-	-	-
PEG	-	-0.3x	0.3x	0.2x	0.8x	-	-	-
Capitalization / Revenue	2.56x	1.86x	2.7x	2.75x	2.78x	2.36x	2.48x	2.81x
EV / Revenue	0x	0x	0x	0x	0x	2.36x	2.48x	2.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.1x	11.2x	11.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	750	-	-	-	-	2,200	2,100	2,100
Rate of return	2.07%	-	-	-	-	5.39%	5.15%	5.15%
EPS ²	5,376	1,393	2,076	3,217	3,638	-	-	-
Distribution rate	14%	-	-	-	-	-	-	-
Net sales ¹	1,217,876	1,222,028	1,018,687	1,224,568	1,188,005	1,505,000	1,428,900	1,260,000
EBITDA	492,214	439,749	285,873	-	-	-	-	-
EBIT ¹	368,128	311,140	160,195	257,273	308,320	320,800	316,400	305,000
Net income ¹	448,504	239,607	206,144	279,493	316,090	484,000	407,000	286,200
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	36,250.00	26,400.00	31,600.00	38,800.00	38,000.00	40,800.00	40,800.00	40,800.00
Nbr of stocks (in thousands)	86,000	86,000	86,886	86,886	86,886	86,886	-	-
Announcement Date	1/20/22 A	1/17/23 A	1/19/24 A	1/24/25 A	1/28/26 A	-	-	-

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.($)
DONG PHU RUBBER	-	-	-	5.39%	135M
CHINA HAINAN RUBBER INDUSTRY GROUP CO.,LTD.	92.83x	-	-	-	3.52B
PHUOC HOA RUBBER	7.74x	-	-	4.26%	332M
Average	50.29x			4.83%	1.33B
Weighted average by Cap.	85.50x			4.59%