Company Valuation: Tay Ninh Rubber

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2024 2025 2026 2027
Market Cap 1 888,312 1,566,925 2,310,000 2,664,000 -
Change - - 47.42% 15.32% -
Enterprise Value (EV) 888,312 1,566,925 2,310,000 2,664,000 2,664,000
Change - - 47.42% 15.32% 0%
P/E 12.3x 7.08x - - -
PBR - - - 0.97x 0.89x
PEG - - - - -
Capitalization / Revenue - - 2.74x 2.4x 2.52x
EV / Revenue - - 0x 2.4x 2.52x
EV / EBITDA - - - 6.45x 6.25x
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 620.2 1,900 - - -
Distribution rate - - - - -
Net sales 1 - - 843,795 1,111,000 1,059,000
EBITDA 1 - - - 413,000 426,000
EBIT - - 203,106 - -
Net income 72,249 221,408 - - -
Net Debt - - - - -
Reference price 2 7,625.00 13,450.00 19,250.00 22,200.00 22,200.00
Nbr of stocks (in thousands) 116,500 116,500 120,000 120,000 -
Announcement Date 1/17/23 A 1/17/25 A 1/28/26 A - -
1VND in Million2VND
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 106M
13.91x1.06x5.68x3.31% 31.89B
13.5x0.95x5.34x4.17% 24.13B
14.55x1.23x5.35x3.99% 8.03B
7.94x1.05x5.08x3.65% 6.4B
8.68x0.89x5.1x3.41% 5.54B
5.44x0.47x3x5.14% 5.35B
23.42x1.48x11.44x0.2% 5.23B
8.6x - - 3.01% 4.96B
15.46x - - 3.12% 4.96B
Average 12.39x 1.02x 5.86x 3.33% 9.66B
Weighted average by Cap. 13.02x 1.02x 5.65x 3.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tay Ninh Rubber

Historical PBR trend

Valuation ratios - PBR - Tay Ninh Rubber

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tay Ninh Rubber

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tay Ninh Rubber

  1. Stock Market
  2. Stocks
  3. TRC Stock
  4. Valuation Tay Ninh Rubber