Valuation Hoa Binh Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 23/10/2026			5-day change	1st Jan Change
34,000.00 ^VND	-6.85%		+10.03%	+14.86%

11/08	Hoa Binh Rubber Joint Stock Company Reports Operating Results for the Second Quarter of 2026	CI
11/08	Hoa Binh Rubber Joint Stock Company Provides Operating and Earnings Guidance for the Third Quarter and Full Year of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	15,40,538	16,00,951	16,61,364	16,61,364	12,38,472	8,94,116
Change	-	3.92%	3.77%	0%	-25.45%	-27.8%
Enterprise Value (EV) ¹	15,74,664	18,48,628	18,86,186	18,80,527	13,63,162	9,99,443
Change	-	17.4%	2.03%	-0.3%	-27.51%	-26.68%
P/E	172x	72.5x	164x	97.9x	20.2x	25.5x
PBR	2.87x	2.91x	3.03x	3.01x	2.05x	1.42x
PEG	-	0x	-3x	1.5x	0x	-0.6x
Capitalization / Revenue	8.17x	8.66x	9.27x	9.07x	5.78x	3.66x
EV / Revenue	8.35x	10x	10.5x	10.3x	6.36x	4.09x
EV / EBITDA	233x	75.6x	112x	237x	29.2x	26x
EV / EBIT	-238x	206x	-2,731x	-169x	51.5x	55.9x
EV / FCF	-43.4x	-8.33x	123x	-163x	30.1x	343x
FCF Yield	-2.3%	-12%	0.81%	-0.61%	3.33%	0.29%
Dividend per Share ²	-	-	300	-	-	-
Rate of return	-	-	0.55%	-	-	-
EPS ²	297	730.7	336	562	2,033	1,163
Distribution rate	-	-	89.3%	-	-	-
Net sales ¹	1,88,514	1,84,909	1,79,203	1,83,174	2,14,268	2,44,145
EBITDA ¹	6,752	24,444	16,808	7,938	46,694	38,393
EBIT ¹	-6,611	8,954	-690.7	-11,136	26,476	17,884
Net income ¹	8,970	22,072	10,159	16,978	61,401	35,130
Net Debt ¹	34,127	2,47,677	2,24,822	2,19,163	1,24,690	1,05,327
Reference price ²	51,000.00	53,000.00	55,000.00	55,000.00	41,000.00	29,600.00
Nbr of stocks (in thousands)	30,207	30,207	30,207	30,207	30,207	30,207
Announcement Date	04/02/21	23/02/22	08/03/23	29/02/24	25/03/25	13/02/26

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.($)
HOA BINH RUBBER	-	-	-	-	3.97Cr
BRIDGESTONE CORPORATION	13.73x	1.05x	5.6x	3.35%	3.16TCr
MICHELIN (CGDE)	13.26x	0.93x	5.26x	4.24%	2.37TCr
PIRELLI & C. S.P.A.	14.44x	1.22x	5.31x	4.02%	798.17Cr
THE YOKOHAMA RUBBER COMPANY, LIMITED	7.95x	1.06x	5.09x	3.64%	643.94Cr
SAILUN GROUP CO., LTD.	9.02x	0.93x	5.29x	3.28%	575.82Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.6x	0.48x	3.01x	4.97%	553.42Cr
ZHONGCE RUBBER GROUP CO., LTD.	8x	-	-	3.8%	530.71Cr
MRF LIMITED	23.53x	1.49x	11.49x	0.2%	526.81Cr
VIETNAM RUBBER INDUSTRY GROUP -	15.32x	-	-	3.15%	491.39Cr
Average	12.32x	1.02x	5.86x	3.41%	966.02Cr
Weighted average by Cap.	12.84x	1.01x	5.61x	3.58%