Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 17/06/2026			5-day change	1st Jan Change
11,850.00 ^VND	+0.42%		0.00%	-19.93%

05-13	Danang Rubber Joint Stock Company Approves the Non-Reappointment of Ms. Nguyen Thi Minh Thu to the Position of Deputy General Director, Effective May 12, 2026	CI
04-28	Danang Rubber Joint Stock Company Authorizes Cash Dividend for the Year 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,829,987	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-19.93%	-
Enterprise Value (EV)	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,829,987	1,829,987
Change	-	-36.91%	28.64%	7.55%	-32.49%	-19.93%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	15.3x	11.8x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.92x	0.88x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-12.64x	0.4x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.37x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.37x	0.29x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.2x	7.59x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1,308	1,385	-	923.1	-	500	500
Rate of return	5.21%	8.74%	-	4.21%	-	4.22%	4.22%
EPS ²	1,884	1,998	1,604	1,500	785	775.5	1,005
Distribution rate	69.4%	69.3%	-	61.5%	-	64.5%	49.8%
Net sales ¹	4,379,518	4,898,588	4,495,175	4,673,029	5,003,830	4,956,000	6,340,000
EBITDA	524,144	563,185	453,429	402,966	-	-	-
EBIT ¹	365,263	385,530	306,989	290,645	150,905	199,000	241,000
Net income ¹	290,948	308,471	247,741	231,690	121,202	124,000	155,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	25,115.38	15,846.15	20,384.62	21,923.08	14,800.00	11,850.00	11,850.00
Nbr of stocks (in thousands)	154,430	154,430	154,430	154,430	154,429	154,429	-
Announcement Date	20/01/22	17/01/23	19/01/24	20/01/25	17/01/26	-	-

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.($)
DANANG RUBBER	15.28x	-	-	4.22%	69.66M
PIRELLI & C. S.P.A.	13.98x	1.2x	5.2x	3.96%	8.09B
MRF LIMITED	23.18x	1.84x	11.82x	0.18%	5.81B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.9x	0.51x	3.07x	4.36%	5.46B
BALKRISHNA INDUSTRIES LIMITED	32.7x	4.16x	18.19x	0.72%	4.62B
CHENG SHIN RUBBER IND. CO., LTD.	18.56x	1.02x	6.28x	4.31%	3.05B
APOLLO TYRES LIMITED	17.13x	1.03x	7.04x	1.56%	2.89B
SHANDONG LINGLONG TYRE CO.,LTD.	12.98x	0.96x	7.07x	2.62%	2.43B
QINGDAO SENTURY TIRE CO., LTD.	9.77x	-	-	4.92%	2.27B
TRIANGLE TYRE CO.,LTD	10.61x	-	-	-	1.56B
Average	16.01x	1.53x	8.38x	2.98%	3.63B
Weighted average by Cap.	16.78x	1.57x	8.29x	2.76%