Company Valuation: Ben Thanh Rubber

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 1,49,737 1,78,200 1,54,687
Change - 19.01% -13.19%
Enterprise Value (EV) 1 1,64,064 1,88,815 1,41,211
Change - 15.09% -25.21%
P/E 7.71x 8.19x 7.44x
PBR 0.71x 0.84x 0.73x
PEG - 0.7x -1.69x
Capitalization / Revenue 0.45x 0.43x 0.35x
EV / Revenue 0.49x 0.45x 0.32x
EV / EBITDA 4.06x 4.54x 3.61x
EV / EBIT 6.36x 7.09x 5.76x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 1,100 1,200 -
Rate of return 9.09% 8.33% -
EPS 2 1,569 1,758 1,680
Distribution rate 70.1% 68.3% -
Net sales 1 3,32,243 4,19,054 4,36,887
EBITDA 1 40,408 41,585 39,064
EBIT 1 25,804 26,614 24,512
Net income 1 19,420 21,751 20,794
Net Debt 1 14,327 10,615 -13,476
Reference price 2 12,100.00 14,400.00 12,500.00
Nbr of stocks (in thousands) 12,375 12,375 12,375
Announcement Date 07/03/25 07/03/25 03/03/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.44L
25.17x2.54x12.45x2.24% 316.84Cr
Average 25.17x 2.54x 12.45x 2.24% 158.7Cr
Weighted average by Cap. 25.17x 2.54x 12.45x 2.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BRC Stock
  4. Valuation Ben Thanh Rubber