Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 08/07/2026			5-day change	1st Jan Change
11,500.00 ^VND	-0.86%		-2.54%	-22.30%

13/05	Danang Rubber Joint Stock Company Approves the Non-Reappointment of Ms. Nguyen Thi Minh Thu to the Position of Deputy General Director, Effective May 12, 2026	CI
28/04	Danang Rubber Joint Stock Company Authorizes Cash Dividend for the Year 2025	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	17,75,937	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-22.3%	-
Enterprise Value (EV)	38,78,579	24,47,128	31,48,004	33,85,589	22,85,553	17,75,937	17,75,937
Change	-	-36.91%	28.64%	7.55%	-32.49%	-22.3%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	14.8x	10.1x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.89x	0.85x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-16.6x	0.2x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.36x	0.33x
EV / Revenue	0x	0x	0x	0x	0x	0.36x	0.33x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.5x	6.51x
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%	-	4.35%	4.35%
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	1,77,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	25,115.38	15,846.15	20,384.62	21,923.08	14,800.00	11,500.00	11,500.00
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	14.78x	-	-	4.35%	6.75Cr
PIRELLI & C. S.P.A.	14.56x	1.24x	5.39x	3.8%	828.72Cr
MRF LIMITED	23.85x	1.89x	12.15x	0.18%	588.83Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	6.28x	0.54x	3.22x	4.05%	589.48Cr
BALKRISHNA INDUSTRIES LIMITED	27.47x	3.45x	15.72x	0.85%	437.65Cr
CHENG SHIN RUBBER IND. CO., LTD.	20.13x	1.11x	6.82x	3.98%	324.93Cr
APOLLO TYRES LIMITED	16.79x	0.95x	7.37x	1.43%	291.54Cr
SHANDONG LINGLONG TYRE CO.,LTD.	12.29x	0.93x	6.84x	2.77%	228.88Cr
QINGDAO SENTURY TIRE CO., LTD.	8.99x	-	-	5.35%	207.76Cr
CEAT LIMITED	22.69x	1.19x	9.33x	0.95%	162.85Cr
Average	16.78x	1.41x	8.35x	2.77%	366.74Cr
Weighted average by Cap.	16.84x	1.45x	8.06x	2.63%