|
End-of-day quote
Ho Chi Minh S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 32,050.00 VND | +0.94% |
|
+2.56% | +22.33% |
Company Valuation: Vietnam Rubber Industry Group -
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 | 128,200,000 | - | - |
| Change | - | - | 43.16% | -13.67% | 22.33% | - | - |
| Enterprise Value (EV) | 147,800,000 | 84,800,000 | 121,400,000 | 104,800,000 | 128,200,000 | 128,200,000 | 128,200,000 |
| Change | - | - | 43.16% | -13.67% | 22.33% | 0% | 0% |
| P/E | - | 43.7x | 23.5x | 21x | 15.5x | 15.4x | 16.6x |
| PBR | - | - | 2.29x | 1.86x | 2.01x | 1.75x | 1.58x |
| PEG | - | - | 0x | -6.94x | 0.2x | 127.7x | -2.35x |
| Capitalization / Revenue | - | 3.83x | 4.62x | 3.6x | 3.86x | 3.87x | 3.76x |
| EV / Revenue | - | 0x | 0x | 0x | 3.86x | 3.87x | 3.76x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 12.7x | 13.1x | 12.8x |
| EV / EBIT | - | 0x | 0x | 0x | 21.9x | 20.4x | 19x |
| EV / FCF | - | - | - | - | 22.5x | 21.1x | 19.1x |
| FCF Yield | - | - | - | - | 4.44% | 4.74% | 5.24% |
| Dividend per Share 2 | 600 | - | - | - | 1,000 | 766.7 | 766.7 |
| Rate of return | 1.62% | - | - | - | 3.12% | 2.39% | 2.39% |
| EPS 2 | - | 485 | 1,289 | 1,250 | 2,073 | 2,076 | 1,929 |
| Distribution rate | - | - | - | - | 48.2% | 36.9% | 39.7% |
| Net sales 1 | - | 22,138,403 | 26,254,333 | 29,078,056 | 33,184,500 | 33,131,333 | 34,062,667 |
| EBITDA 1 | 7,498,877 | 4,995,423 | 6,839,690 | 8,068,273 | 10,083,000 | 9,780,667 | 10,028,000 |
| EBIT 1 | - | 2,506,997 | 4,213,868 | 4,965,910 | 5,854,500 | 6,288,750 | 6,734,333 |
| Net income 1 | - | 2,623,175 | 4,213,320 | 5,318,552 | 7,430,167 | 7,920,833 | 7,433,000 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 36,950.00 | 21,200.00 | 30,350.00 | 26,200.00 | 32,050.00 | 32,050.00 | 32,050.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.32x | - | - | 3.15% | 4.91B | |
| 13.73x | 1.05x | 5.6x | 3.35% | 31.63B | |
| 13.26x | 0.93x | 5.26x | 4.24% | 23.73B | |
| 14.44x | 1.22x | 5.31x | 4.02% | 7.98B | |
| 7.95x | 1.06x | 5.09x | 3.64% | 6.44B | |
| 9.02x | 0.93x | 5.29x | 3.28% | 5.76B | |
| 5.6x | 0.48x | 3.01x | 4.97% | 5.53B | |
| 8x | - | - | 3.8% | 5.31B | |
| 23.53x | 1.49x | 11.49x | 0.2% | 5.27B | |
| 25.81x | 3.26x | 15.56x | 0.88% | 4.3B | |
| Average | 13.67x | 1.30x | 7.08x | 3.15% | 10.09B | |
| Weighted average by Cap. | 13.39x | 1.12x | 6.09x | 3.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GVR Stock
- Valuation Vietnam Rubber Industry Group -
Select your edition
All financial news and data tailored to specific country editions
