Valuation Dong Phu Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 02/07/2026			5-day change	1st Jan Change
39,200.00 ^VND	+0.64%		+2.22%	+3.16%

09/06	Dong Phu Rubber Joint Stock Company Announces Change in 16th Certificate of Business Registration	CI
02/06	Dong Phu Rubber Joint Stock Company Announces General Director Changes, Effective June 01, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	31,17,500	22,70,400	27,45,595	33,71,174	33,01,665	34,05,929	-
Change	-	-27.17%	20.93%	22.78%	-2.06%	3.16%	-
Enterprise Value (EV)	31,17,500	22,70,400	27,45,595	33,71,174	33,01,665	34,05,929	34,05,929
Change	-	-27.17%	20.93%	22.78%	-2.06%	3.16%	0%
P/E	6.74x	19x	15.2x	12.1x	10.4x	6.48x	7.92x
PBR	1.08x	0.97x	1.29x	-	-	-	-
PEG	-	-0.3x	0.3x	0.2x	0.8x	0.1x	-0.4x
Capitalization / Revenue	2.56x	1.86x	2.7x	2.75x	2.78x	2.37x	2.48x
EV / Revenue	0x	0x	0x	0x	0x	2.37x	2.48x
EV / EBITDA	0x	0x	0x	-	-	6.14x	7.44x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	750	-	-	-	-	3,760	2,583
Rate of return	2.07%	-	-	-	-	9.59%	6.59%
EPS ²	5,376	1,393	2,076	3,217	3,638	6,047	4,950
Distribution rate	14%	-	-	-	-	62.2%	52.2%
Net sales ¹	12,17,876	12,22,028	10,18,687	12,24,568	11,88,005	14,38,000	13,73,000
EBITDA ¹	4,92,214	4,39,749	2,85,873	-	-	5,55,000	4,58,000
EBIT	3,68,128	3,11,140	1,60,195	2,57,273	3,08,320	-	-
Net income ¹	4,48,504	2,39,607	2,06,144	2,79,493	3,16,090	5,25,000	4,30,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,250.00	26,400.00	31,600.00	38,800.00	38,000.00	39,200.00	39,200.00
Nbr of stocks (in thousands)	86,000	86,000	86,886	86,886	86,886	86,886	-
Announcement Date	20/01/22	17/01/23	19/01/24	24/01/25	28/01/26	-	-

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.($)
DONG PHU RUBBER	-	-	-	-	13Cr
CHINA HAINAN RUBBER INDUSTRY GROUP CO.,LTD.	83.83x	-	-	-	308.71Cr
PHUOC HOA RUBBER	6.53x	-	-	5.51%	34Cr
Average	45.18x			5.51%	118.4Cr
Weighted average by Cap.	76.25x			5.51%