Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 06/07/2026			5-day change	1st Jan Change
31,000.00 ^VND	-4.62%		-3.43%	+18.32%

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	124,000,000	-	-
Change	-	-	43.16%	-13.67%	18.32%	-	-
Enterprise Value (EV)	147,800,000	84,800,000	121,400,000	104,800,000	124,000,000	124,000,000	124,000,000
Change	-	-	43.16%	-13.67%	18.32%	0%	0%
P/E	-	43.7x	23.5x	21x	13.1x	16.4x	15.9x
PBR	-	-	2.29x	1.86x	1.83x	1.65x	1.53x
PEG	-	-	0x	-6.94x	0.1x	-0.8x	5.51x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.75x	3.83x	3.58x
EV / Revenue	-	0x	0x	0x	3.75x	3.83x	3.58x
EV / EBITDA	0x	0x	0x	0x	13.2x	13.5x	11.5x
EV / EBIT	-	0x	0x	0x	20.6x	19.9x	16.6x
EV / FCF	-	-	-	-	20.1x	19.5x	18.1x
FCF Yield	-	-	-	-	4.98%	5.14%	5.53%
Dividend per Share ²	600	-	-	-	1,600	1,300	1,600
Rate of return	1.62%	-	-	-	5.16%	4.19%	5.16%
EPS ²	-	485	1,289	1,250	2,360	1,894	1,949
Distribution rate	-	-	-	-	67.8%	68.6%	82.1%
Net sales ¹	-	22,138,403	26,254,333	29,078,056	33,062,667	32,416,667	34,614,000
EBITDA ¹	7,498,877	4,995,423	6,839,690	8,068,273	9,403,000	9,163,500	10,762,000
EBIT ¹	-	2,506,997	4,213,868	4,965,910	6,024,500	6,245,333	7,487,000
Net income ¹	-	2,623,175	4,213,320	5,318,552	9,193,000	7,577,667	7,795,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	31,000.00	31,000.00	31,000.00
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 -	13.77x	-	-	4.92%	4.94B
BRIDGESTONE CORPORATION	12.54x	0.96x	5.12x	3.78%	27.34B
MICHELIN (CGDE)	13.73x	1.03x	5.74x	3.88%	27.2B
THE YOKOHAMA RUBBER COMPANY, LIMITED	10.23x	1.28x	6.24x	2.78%	7.66B
ZHONGCE RUBBER GROUP CO., LTD.	9.22x	-	-	3.3%	6.01B
SAILUN GROUP CO., LTD.	9.14x	0.94x	5.46x	3.09%	5.7B
TOYO TIRE CORPORATION	8.72x	0.87x	3.98x	3.66%	3.7B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.29x	0.66x	5.18x	3.97%	3.66B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	151.6x	-	-	-	2.93B
NOKIAN RENKAAT OYJ	38.67x	1.66x	10.08x	2.15%	2.02B
Average	27.79x	1.05x	5.97x	3.51%	9.12B
Weighted average by Cap.	17.14x	1.01x	5.55x	3.68%