Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 20/08/2026			5-day change	1st Jan Change
10,450.00 ^VND	+0.48%		-1.42%	-29.39%

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	16,13,786	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-29.39%	-
Enterprise Value (EV)	38,78,579	24,47,128	31,48,004	33,85,589	22,85,553	16,13,786	16,13,786
Change	-	-36.91%	28.64%	7.55%	-32.49%	-29.39%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	13.4x	9.14x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.81x	0.77x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-15.03x	0.2x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.33x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.3x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.72x	5.91x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1,308	1,385	-	923.1	-	500	500
Rate of return	5.21%	8.74%	-	4.21%	-	4.78%	4.78%
EPS ²	1,884	1,998	1,604	1,500	785	778	1,143
Distribution rate	69.4%	69.3%	-	61.5%	-	64.3%	43.7%
Net sales ¹	43,79,518	48,98,588	44,95,175	46,73,029	50,03,830	49,44,500	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	2,09,000	2,73,000
Net income ¹	2,90,948	3,08,471	2,47,741	2,31,690	1,21,202	1,24,000	1,19,500
Net Debt	-	-	-	-	-	-	-
Reference price ²	25,115.38	15,846.15	20,384.62	21,923.08	14,800.00	10,450.00	10,450.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANANG RUBBER	13.43x	-	-	4.78%	6.18Cr
PIRELLI & C. S.P.A.	14.2x	1.22x	5.28x	4.03%	831.21Cr
MRF LIMITED	25.69x	1.69x	12.71x	0.18%	593.94Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	6.05x	0.52x	3.31x	4.72%	582.25Cr
BALKRISHNA INDUSTRIES LIMITED	29.07x	3.61x	17.13x	0.74%	480.19Cr
CHENG SHIN RUBBER IND. CO., LTD.	22.5x	1.24x	8.06x	3.56%	319.67Cr
APOLLO TYRES LIMITED	16.36x	0.95x	7.55x	1.48%	284.95Cr
SHANDONG LINGLONG TYRE CO.,LTD.	14.67x	0.97x	7.38x	2.65%	242.39Cr
QINGDAO SENTURY TIRE CO., LTD.	9.41x	-	-	5.14%	218.94Cr
TRIANGLE TYRE CO.,LTD	10.48x	-	-	-	154.98Cr
Average	16.19x	1.46x	8.77x	3.03%	371.47Cr
Weighted average by Cap.	17.15x	1.49x	8.58x	2.78%