Valuation Dong Phu Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 03/11/2026			5-day change	1st Jan Change
37,000.00 ^VND	+0.82%		-2.63%	-2.63%

29/10	Dong Phu Rubber Joint Stock Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
28/10	Dong Phu Rubber Joint Stock Company Reports Sales Results for the Third Quarter of 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	32,14,779	-
Change	-	-27.17%	20.93%	22.78%	-2.06%	-2.63%	-
Enterprise Value (EV)	31,17,500	22,70,400	27,45,595	33,71,174	33,01,665	32,14,779	32,14,779
Change	-	-27.17%	20.93%	22.78%	-2.06%	-2.63%	0%
P/E	6.74x	19x	15.2x	12.1x	10.4x	5.42x	6.21x
PBR	1.08x	0.97x	1.29x	-	-	1.14x	1.11x
PEG	-	-0.3x	0.3x	0.2x	0.8x	0.1x	-0.5x
Capitalization / Revenue	2.56x	1.86x	2.7x	2.75x	2.78x	2.37x	2.31x
EV / Revenue	0x	0x	0x	0x	0x	2.37x	2.31x
EV / EBITDA	0x	0x	0x	-	-	6.16x	6.72x
EV / EBIT	0x	0x	0x	0x	0x	8.08x	4.75x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	750	-	-	-	-	3,760	2,583
Rate of return	2.07%	-	-	-	-	10.2%	6.98%
EPS ²	5,376	1,393	2,076	3,217	3,638	6,826	5,955
Distribution rate	14%	-	-	-	-	55.1%	43.4%
Net sales ¹	12,17,876	12,22,028	10,18,687	12,24,568	11,88,005	13,56,750	13,91,667
EBITDA ¹	4,92,214	4,39,749	2,85,873	-	-	5,22,000	4,78,500
EBIT ¹	3,68,128	3,11,140	1,60,195	2,57,273	3,08,320	3,98,000	6,77,000
Net income ¹	4,48,504	2,39,607	2,06,144	2,79,493	3,16,090	5,93,000	4,82,333
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,250.00	26,400.00	31,600.00	38,800.00	38,000.00	37,000.00	37,000.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DONG PHU RUBBER	5.38x	-	-	10.25%	12Cr
BRIDGESTONE CORPORATION	13.9x	1.06x	5.67x	3.31%	3.18TCr
MICHELIN (CGDE)	13.83x	0.97x	5.45x	4.07%	2.48TCr
PIRELLI & C. S.P.A.	14.71x	1.24x	5.4x	3.95%	813.54Cr
THE YOKOHAMA RUBBER COMPANY, LIMITED	7.91x	1.05x	5.07x	3.66%	636.18Cr
SAILUN GROUP CO., LTD.	8.9x	0.87x	5.24x	2.62%	543.37Cr
MRF LIMITED	23.33x	1.48x	11.4x	0.2%	523.79Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.42x	0.47x	3.01x	5.07%	522.49Cr
ZHONGCE RUBBER GROUP CO., LTD.	8.5x	-	-	3.05%	491.76Cr
VIETNAM RUBBER INDUSTRY GROUP -	14.04x	-	-	3.44%	451.92Cr
Average	11.59x	1.02x	5.89x	3.96%	965.25Cr
Weighted average by Cap.	13.05x	1.03x	5.70x	3.47%