Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 30/09/2026			5-day change	1st Jan Change
9,870.00 ^VND	-0.20%		-1.79%	-33.31%

20/07	Danang Rubber Joint Stock Company Provides Earnings Guidance for the Third Quarter and Nine Months of 2026	CI
17/07	Danang Rubber Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	38,78,579	24,47,128	31,48,004	33,85,589	22,85,553	15,24,217	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-33.31%	-
Enterprise Value (EV)	38,78,579	24,47,128	31,48,004	33,85,589	22,85,553	15,24,217	15,24,217
Change	-	-36.91%	28.64%	7.55%	-32.49%	-33.31%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	14.7x	10.9x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.77x	0.74x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-1x	0.3x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.31x	0.28x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.28x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.33x	6.6x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1,308	1,385	-	923.1	-	-	-
Rate of return	5.21%	8.74%	-	4.21%	-	-	-
EPS ²	1,884	1,998	1,604	1,500	785	670	906
Distribution rate	69.4%	69.3%	-	61.5%	-	-	-
Net sales ¹	43,79,518	48,98,588	44,95,175	46,73,029	50,03,830	49,33,000	53,92,000
EBITDA	5,24,144	5,63,185	4,53,429	4,02,966	-	-	-
EBIT ¹	3,65,263	3,85,530	3,06,989	2,90,645	1,50,905	1,83,000	2,31,000
Net income ¹	2,90,948	3,08,471	2,47,741	2,31,690	1,21,202	1,03,000	1,01,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	25,115.38	15,846.15	20,384.62	21,923.08	14,800.00	9,870.00	9,870.00
Nbr of stocks (in thousands)	1,54,430	1,54,430	1,54,430	1,54,430	1,54,429	1,54,429	-
Announcement Date	20/01/22	17/01/23	19/01/24	20/01/25	17/01/26	-	-

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.($)
DANANG RUBBER	14.73x	-	-	-.--%	5.87Cr
BRIDGESTONE CORPORATION	13.33x	1.01x	5.42x	3.49%	3.07TCr
MICHELIN (CGDE)	13.83x	1x	5.62x	3.98%	2.6TCr
PIRELLI & C. S.P.A.	14.59x	1.25x	5.41x	3.95%	825.43Cr
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.42x	1.14x	5.41x	3.34%	716.21Cr
SAILUN GROUP CO., LTD.	9.81x	1x	5.72x	3.02%	622.42Cr
ZHONGCE RUBBER GROUP CO., LTD.	8.69x	-	-	3.5%	573.1Cr
MRF LIMITED	24.07x	1.58x	11.95x	0.18%	554.15Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.48x	0.48x	2.99x	5.33%	531.33Cr
VIETNAM RUBBER INDUSTRY GROUP -	18.66x	-	-	3%	513Cr
Average	13.16x	1.06x	6.07x	2.98%	1TCr
Weighted average by Cap.	13.18x	1.04x	5.76x	3.5%