Valuation Phuoc Hoa Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 28/10/2026			5-day change	1st Jan Change
32,150.00 ^VND	-0.46%		-1.23%	-1.08%

10-19	Phuoc Hoa Rubber Joint Stock Company Announces Earnings and Production Plan for 2026	CI
10-08	Phuoc Hoa Rubber Joint Stock Company Announces Resignation of Nguyen Thi Phi Nga as Deputy General Director and Member of the Board of Directors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,661,093	5,338,668	6,734,310	7,208,557	7,926,703	7,841,339	-	-
Change	-	-44.74%	26.14%	7.04%	9.96%	-1.08%	-	-
Enterprise Value (EV)	9,661,093	5,338,668	6,734,310	7,208,557	7,926,703	7,841,339	7,841,339	7,841,339
Change	-	-44.74%	26.14%	7.04%	9.96%	-1.08%	0%	0%
P/E	18.5x	6.28x	10.8x	17.1x	16.7x	4.1x	4.67x	5.22x
PBR	3.23x	1.62x	1.76x	1.84x	1.86x	1.5x	1.13x	-
PEG	-	0.1x	-0.4x	-0.5x	1.3x	0x	-0.4x	-0.5x
Capitalization / Revenue	4.97x	3.12x	4.98x	4.41x	4.42x	4.41x	4.39x	3.5x
EV / Revenue	0x	0x	0x	0x	0x	4.41x	4.39x	3.5x
EV / EBITDA	0x	0x	0x	0x	0x	16.4x	15.9x	9.7x
EV / EBIT	0x	0x	0x	0x	0x	15x	30.4x	13.2x
EV / FCF	0x	0x	0x	-	0x	34.7x	21.2x	26.9x
FCF Yield	1.36%	12.2%	3.38%	-	7.03%	2.88%	4.72%	3.71%
Dividend per Share ²	1,389	2,222	1,667	-	-	1,806	1,945	1,111
Rate of return	3.51%	10.2%	6.04%	-	-	5.62%	6.05%	3.46%
EPS ²	2,139	3,484	2,551	1,731	1,946	7,836	6,884	6,162
Distribution rate	64.9%	63.8%	65.3%	-	-	23%	28.2%	18%
Net sales ¹	1,942,366	1,708,579	1,351,024	1,633,091	1,794,933	1,776,333	1,784,750	2,243,000
EBITDA ¹	490,376	378,204	333,330	392,732	441,391	479,000	493,000	808,000
EBIT ¹	371,267	244,260	195,395	252,574	288,496	522,000	258,000	595,000
Net income ¹	541,874	886,933	622,154	460,049	513,443	1,852,017	1,952,400	1,105,500
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	39,611.11	21,888.89	27,611.11	29,555.56	32,500.00	32,150.00	32,150.00	32,150.00
Nbr of stocks (in thousands)	243,899	243,899	243,899	243,899	243,899	243,899	-	-
Announcement Date	1/20/22 A	1/18/23 A	1/19/24 A	4/1/25 A	1/30/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PHUOC HOA RUBBER	4.12x	-	-	5.59%	305M
BRIDGESTONE CORPORATION	13.82x	1.05x	5.64x	3.33%	31.63B
MICHELIN (CGDE)	13.48x	0.95x	5.33x	4.17%	24B
PIRELLI & C. S.P.A.	14.6x	1.23x	5.36x	3.98%	8.03B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.06x	1.07x	5.13x	3.59%	6.48B
SAILUN GROUP CO., LTD.	8.51x	0.88x	5.01x	3.48%	5.43B
MRF LIMITED	23.55x	1.49x	11.5x	0.2%	5.27B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.31x	0.46x	2.96x	5.26%	5.22B
ZHONGCE RUBBER GROUP CO., LTD.	8.5x	-	-	3.05%	4.91B
VIETNAM RUBBER INDUSTRY GROUP -	15.22x	-	-	3.17%	4.89B
Average	11.52x	1.02x	5.85x	3.58%	9.62B
Weighted average by Cap.	12.95x	1.02x	5.65x	3.54%