Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
26,200.00 ^VND	-3.32%		-11.78%	-

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	104,800,000	-	-
Change	-	-	43.16%	-13.67%	0%	-	-
Enterprise Value (EV)	147,800,000	84,800,000	121,400,000	104,800,000	104,800,000	104,800,000	104,800,000
Change	-	-	43.16%	-13.67%	0%	0%	0%
P/E	-	43.7x	23.5x	21x	15.3x	13.8x	13.6x
PBR	-	-	2.29x	1.86x	1.6x	1.47x	1.29x
PEG	-	-	0x	-6.94x	0.4x	1.2x	8.68x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.2x	3.22x	3.08x
EV / Revenue	-	0x	0x	0x	3.2x	3.22x	3.08x
EV / EBITDA	0x	0x	0x	0x	11.8x	12.1x	10.5x
EV / EBIT	-	0x	0x	0x	17.3x	17.3x	15.6x
EV / FCF	-	-	-	-	18.4x	17.2x	15.6x
FCF Yield	-	-	-	-	5.43%	5.8%	6.41%
Dividend per Share ²	600	-	-	-	1,000	766.7	766.7
Rate of return	1.62%	-	-	-	3.82%	2.93%	2.93%
EPS ²	-	485	1,289	1,250	1,710	1,899	1,929
Distribution rate	-	-	-	-	58.5%	40.4%	39.7%
Net sales ¹	-	22,138,403	26,254,333	29,078,056	32,735,000	32,553,400	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	6,839,000	7,597,800	7,433,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	26,200.00	26,200.00	26,200.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VIETNAM RUBBER INDUSTRY GROUP -	15.32x	-	-	3.82%	3.98B
BRIDGESTONE CORPORATION	13.34x	0.99x	5.36x	3.56%	28.36B
MICHELIN (CGDE)	13.58x	1.02x	5.64x	3.9%	26.74B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.55x	1.22x	5.96x	3%	7.08B
SAILUN GROUP CO., LTD.	9.83x	1x	5.84x	2.88%	6.15B
ZHONGCE RUBBER GROUP CO., LTD.	9.39x	-	-	3.24%	6.13B
TOYO TIRE CORPORATION	8.94x	0.9x	4.11x	3.56%	3.75B
SUMITOMO RUBBER INDUSTRIES, LTD.	9.85x	0.64x	5.04x	4.14%	3.44B
NOKIAN RENKAAT OYJ	33.88x	1.82x	10.32x	1.98%	2.35B
KUMHO PETRO CHEMICAL CO.,LTD	8.26x	0.36x	3.94x	2.18%	2.02B
Average	13.19x	0.99x	5.78x	3.23%	9B
Weighted average by Cap.	12.80x	1.01x	5.58x	3.51%