Valuation Phuoc Hoa Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 28/10/2026			5-day change	1st Jan Change
32,150.00 ^VND	-0.46%		-1.68%	-1.08%

19/10	Phuoc Hoa Rubber Joint Stock Company Announces Earnings and Production Plan for 2026	CI
08/10	Phuoc Hoa Rubber Joint Stock Company Announces Resignation of Nguyen Thi Phi Nga as Deputy General Director and Member of the Board of Directors	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	78,41,339	-	-
Change	-	-44.74%	26.14%	7.04%	9.96%	-1.08%	-	-
Enterprise Value (EV)	96,61,093	53,38,668	67,34,310	72,08,557	79,26,703	78,41,339	78,41,339	78,41,339
Change	-	-44.74%	26.14%	7.04%	9.96%	-1.08%	0%	0%
P/E	18.5x	6.28x	10.8x	17.1x	16.7x	4.1x	4.67x	5.22x
PBR	3.23x	1.62x	1.76x	1.84x	1.86x	1.5x	1.13x	-
PEG	-	0.1x	-0.4x	-0.5x	1.3x	0x	-0.4x	-0.5x
Capitalization / Revenue	4.97x	3.12x	4.98x	4.41x	4.42x	4.41x	4.39x	3.5x
EV / Revenue	0x	0x	0x	0x	0x	4.41x	4.39x	3.5x
EV / EBITDA	0x	0x	0x	0x	0x	16.4x	15.9x	9.7x
EV / EBIT	0x	0x	0x	0x	0x	15x	30.4x	13.2x
EV / FCF	0x	0x	0x	-	0x	34.7x	21.2x	26.9x
FCF Yield	1.36%	12.2%	3.38%	-	7.03%	2.88%	4.72%	3.71%
Dividend per Share ²	1,389	2,222	1,667	-	-	1,806	1,945	1,111
Rate of return	3.51%	10.2%	6.04%	-	-	5.62%	6.05%	3.46%
EPS ²	2,139	3,484	2,551	1,731	1,946	7,836	6,884	6,162
Distribution rate	64.9%	63.8%	65.3%	-	-	23%	28.2%	18%
Net sales ¹	19,42,366	17,08,579	13,51,024	16,33,091	17,94,933	17,76,333	17,84,750	22,43,000
EBITDA ¹	4,90,376	3,78,204	3,33,330	3,92,732	4,41,391	4,79,000	4,93,000	8,08,000
EBIT ¹	3,71,267	2,44,260	1,95,395	2,52,574	2,88,496	5,22,000	2,58,000	5,95,000
Net income ¹	5,41,874	8,86,933	6,22,154	4,60,049	5,13,443	18,52,017	19,52,400	11,05,500
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	39,611.11	21,888.89	27,611.11	29,555.56	32,500.00	32,150.00	32,150.00	32,150.00
Nbr of stocks (in thousands)	2,43,899	2,43,899	2,43,899	2,43,899	2,43,899	2,43,899	-	-
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	4.1x	-	-	5.62%	30Cr
BRIDGESTONE CORPORATION	13.5x	1.03x	5.51x	3.41%	3.08TCr
MICHELIN (CGDE)	13.48x	0.95x	5.33x	4.17%	2.4TCr
PIRELLI & C. S.P.A.	14.56x	1.23x	5.35x	3.99%	801.09Cr
THE YOKOHAMA RUBBER COMPANY, LIMITED	8x	1.06x	5.11x	3.62%	641.79Cr
SAILUN GROUP CO., LTD.	8.47x	0.87x	4.99x	3.5%	541.08Cr
MRF LIMITED	23.55x	1.49x	11.5x	0.2%	525.55Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.31x	0.46x	2.96x	5.26%	515.44Cr
ZHONGCE RUBBER GROUP CO., LTD.	8.49x	-	-	3.05%	490.02Cr
VIETNAM RUBBER INDUSTRY GROUP -	15.2x	-	-	3.17%	487.35Cr
Average	11.47x	1.01x	5.82x	3.6%	951.59Cr
Weighted average by Cap.	12.84x	1.01x	5.60x	3.57%