Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. 12/08/2026			5-day change	1st Jan Change
32,250.00 ^VND	+2.71%		+14.56%	+23.09%

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	129,000,000	-	-
Change	-	-	43.16%	-13.67%	23.09%	-	-
Enterprise Value (EV)	147,800,000	84,800,000	121,400,000	104,800,000	129,000,000	129,000,000	129,000,000
Change	-	-	43.16%	-13.67%	23.09%	0%	0%
P/E	-	43.7x	23.5x	21x	18.1x	16.8x	16.7x
PBR	-	-	2.29x	1.86x	1.98x	1.8x	1.59x
PEG	-	-	0x	-6.94x	0.4x	2.15x	67.65x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.99x	3.97x	3.79x
EV / Revenue	-	0x	0x	0x	3.99x	3.97x	3.79x
EV / EBITDA	0x	0x	0x	0x	14.5x	14.8x	12.9x
EV / EBIT	-	0x	0x	0x	21.3x	21.3x	19.2x
EV / FCF	-	-	-	-	22.7x	21.2x	19.2x
FCF Yield	-	-	-	-	4.41%	4.72%	5.21%
Dividend per Share ²	600	-	-	-	1,000	766.7	766.7
Rate of return	1.62%	-	-	-	3.1%	2.38%	2.38%
EPS ²	-	485	1,289	1,250	1,784	1,924	1,929
Distribution rate	-	-	-	-	56%	39.8%	39.7%
Net sales ¹	-	22,138,403	26,254,333	29,078,056	32,338,200	32,461,000	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	6,970,750	7,517,667	7,433,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	32,250.00	32,250.00	32,250.00
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 A	3/20/24 A	1/26/25 A	3/29/26 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.($)
VIETNAM RUBBER INDUSTRY GROUP -	17.6x	-	-	3.18%	4.81B
BRIDGESTONE CORPORATION	15.28x	1.14x	6.02x	3.08%	33.76B
MICHELIN (CGDE)	14.05x	1.02x	5.47x	3.89%	27.11B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.42x	1.24x	6x	3.19%	7.41B
SAILUN GROUP CO., LTD.	10.13x	1.02x	5.97x	2.8%	6.33B
ZHONGCE RUBBER GROUP CO., LTD.	9.57x	-	-	3.18%	6.28B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.74x	0.7x	5.4x	4.06%	3.98B
TOYO TIRE CORPORATION	8.44x	0.86x	4.05x	3.72%	3.65B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	128.05x	-	-	-	2.49B
NOKIAN RENKAAT OYJ	33.12x	1.78x	10.14x	2.06%	2.32B
Average	25.64x	1.11x	6.15x	3.24%	9.81B
Weighted average by Cap.	16.76x	1.09x	5.84x	3.35%