Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 15/07/2026			5-day change	1st Jan Change
30,100.00 ^VND	-1.31%		-4.44%	+14.89%

06-18	Vietnam Rubber Group - Joint Stock Company Provides Parent and Consolidated Earnings Guidance for the Year 2026	CI
06-04	Vietnam Rubber Group - Joint Stock Company Announces Retirement of Tran Thanh Phung as Deputy General Director, Effective July 1, 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	120,400,000	-	-
Change	-	-	43.16%	-13.67%	14.89%	-	-
Enterprise Value (EV)	147,800,000	84,800,000	121,400,000	104,800,000	120,400,000	120,400,000	120,400,000
Change	-	-	43.16%	-13.67%	14.89%	0%	0%
P/E	-	43.7x	23.5x	21x	13.2x	16.4x	15.4x
PBR	-	-	2.29x	1.86x	1.84x	1.68x	1.48x
PEG	-	-	0x	-6.94x	0.2x	-0.8x	2.55x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.64x	3.73x	3.48x
EV / Revenue	-	0x	0x	0x	3.64x	3.73x	3.48x
EV / EBITDA	0x	0x	0x	0x	13.1x	14.1x	11.2x
EV / EBIT	-	0x	0x	0x	19.2x	20.2x	16.1x
EV / FCF	-	-	-	-	19.5x	18.9x	17.5x
FCF Yield	-	-	-	-	5.13%	5.29%	5.7%
Dividend per Share ²	600	-	-	-	1,600	1,300	1,600
Rate of return	1.62%	-	-	-	5.32%	4.32%	5.32%
EPS ²	-	485	1,289	1,250	2,280	1,838	1,949
Distribution rate	-	-	-	-	70.2%	70.7%	82.1%
Net sales ¹	-	22,138,403	26,254,333	29,078,056	33,098,750	32,252,000	34,614,000
EBITDA ¹	7,498,877	4,995,423	6,839,690	8,068,273	9,216,500	8,563,000	10,762,000
EBIT ¹	-	2,506,997	4,213,868	4,965,910	6,283,000	5,964,000	7,487,000
Net income ¹	-	2,623,175	4,213,320	5,318,552	8,934,250	7,352,500	7,795,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	30,100.00	30,100.00	30,100.00
Nbr of stocks (in thousands)	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	-	-
Announcement Date	05/04/22	20/03/24	26/01/25	29/03/26	-	-	-

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.($)
VIETNAM RUBBER INDUSTRY GROUP -	13.38x	-	-	5.25%	4.65B
BRIDGESTONE CORPORATION	13.01x	0.98x	5.23x	3.64%	28.14B
MICHELIN (CGDE)	13.6x	1.01x	5.65x	3.92%	26.69B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.96x	1.25x	6.12x	2.86%	7.43B
ZHONGCE RUBBER GROUP CO., LTD.	9.37x	-	-	3.25%	6.12B
SAILUN GROUP CO., LTD.	9.63x	0.98x	5.73x	2.94%	6.02B
TOYO TIRE CORPORATION	8.86x	0.88x	4.05x	3.6%	3.74B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.08x	0.65x	5.11x	4.05%	3.57B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	125.09x	-	-	-	2.42B
NOKIAN RENKAAT OYJ	39.1x	1.68x	9.85x	2.11%	2.07B
Average	25.21x	1.06x	5.96x	3.51%	9.09B
Weighted average by Cap.	15.78x	1.02x	5.56x	3.65%