Valuation Phuoc Hoa Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
63,600.00 ^VND	-1.40%		-3.93%	+8.72%

01/06	Phuoc Hoa Rubber Joint Stock Company Announces Board Changes	CI
07/05	Phuoc Hoa Rubber Joint Stock Company and Phuoc Hoa Kampong Thom Aphivath Caoutchouc Co. Ltd Announces Management Changes, Effective May 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	96,61,093	53,38,668	67,34,310	72,08,557	79,26,703	86,17,749	-	-
Change	-	-44.74%	26.14%	7.04%	9.96%	8.72%	-	-
Enterprise Value (EV)	96,61,093	53,38,668	67,34,310	72,08,557	79,26,703	86,17,749	86,17,749	86,17,749
Change	-	-44.74%	26.14%	7.04%	9.96%	8.72%	0%	0%
P/E Ratio	18.5x	6.28x	10.8x	17.1x	16.7x	7.74x	8.27x	6.17x
PBR	3.23x	1.62x	1.76x	1.84x	1.86x	2.02x	-	-
PEG	-	0.1x	-0.4x	-0.5x	1.3x	0x	-1.31x	0.2x
Capitalization / Revenue	4.97x	3.12x	4.98x	4.41x	4.42x	4.77x	5.08x	3.93x
EV / Revenue	0x	0x	0x	0x	0x	4.77x	5.08x	3.93x
EV / EBITDA	0x	0x	0x	0x	0x	18.3x	18.9x	9.56x
EV / EBIT	0x	0x	0x	0x	0x	21.3x	35.1x	18.8x
EV / FCF	0x	0x	0x	-	0x	30.8x	22x	28.6x
FCF Yield	1.36%	12.2%	3.38%	-	7.03%	3.25%	4.54%	3.49%
Dividend per Share ²	2,500	4,000	3,000	-	-	2,750	3,150	2,050
Rate of return	3.51%	10.2%	6.04%	-	-	4.26%	4.88%	3.18%
EPS ²	3,850	6,272	4,592	3,115	3,502	8,330	7,804	10,454
Distribution rate	64.9%	63.8%	65.3%	-	-	33%	40.4%	19.6%
Net sales ¹	19,42,366	17,08,579	13,51,024	16,33,091	17,94,933	18,05,000	16,94,867	21,90,800
EBITDA ¹	4,90,376	3,78,204	3,33,330	3,92,732	4,41,391	4,72,000	4,56,000	9,01,000
EBIT ¹	3,71,267	2,44,260	1,95,395	2,52,574	2,88,496	4,05,000	2,45,300	4,58,800
Net income ¹	5,41,874	8,86,933	6,22,154	4,60,049	5,13,443	13,55,750	13,03,167	10,30,150
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	71,300.00	39,400.00	49,700.00	53,200.00	58,500.00	64,500.00	64,500.00	64,500.00
Nbr of stocks (in thousands)	1,35,499	1,35,499	1,35,499	1,35,499	1,35,499	1,35,499	-	-
Announcement Date	20/01/22	18/01/23	19/01/24	01/04/25	30/01/26	-	-	-

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.($)
PHUOC HOA RUBBER	7.74x	-	-	4.26%	33Cr
CHINA HAINAN RUBBER INDUSTRY GROUP CO.,LTD.	92.83x	-	-	-	351.79Cr
Average	50.29x			4.26%	192.5Cr
Weighted average by Cap.	85.50x			4.26%