Valuation Tay Ninh Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 02/07/2026			5-day change	1st Jan Change
82,200.00 ^VND	+1.73%		+9.31%	+6.75%

09/06	Tay Ninh Rubber Joint Stock Company Provides Profit Distribution Plan for 2025	CI
09/06	Tay Ninh Rubber Joint Stock Company Provides Earnings Guidance for 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	10,60,150	13,09,169	8,88,312	9,05,788	15,66,925	23,10,000
Change	-	23.49%	-32.15%	1.97%	72.99%	47.42%
Enterprise Value (EV) ¹	11,80,882	14,62,407	10,64,703	10,09,024	13,52,844	18,28,705
Change	-	23.84%	-27.2%	-5.23%	34.07%	35.17%
P/E	11.5x	13.5x	16.8x	13.4x	7.08x	9.04x
PBR	0.68x	0.84x	0.56x	0.55x	0.83x	1.09x
PEG	-	2.52x	-0.4x	0.5x	0x	0.7x
Capitalization / Revenue	2.93x	3.14x	1.7x	1.61x	2.11x	2.74x
EV / Revenue	3.27x	3.5x	2.03x	1.79x	1.82x	2.17x
EV / EBITDA	18.7x	16x	10.1x	9.36x	5.09x	6.92x
EV / EBIT	32.8x	23.6x	16.1x	16.4x	6.38x	9.73x
EV / FCF	181x	177x	32x	19x	5.31x	6.46x
FCF Yield	0.55%	0.57%	3.13%	5.26%	18.8%	15.5%
Dividend per Share ²	1,900	1,900	1,000	900	2,500	-
Rate of return	5.22%	4.23%	3.28%	2.89%	4.65%	-
EPS ²	3,168	3,338	1,821	2,321	7,598	8,521
Distribution rate	60%	56.9%	54.9%	38.8%	32.9%	-
Net sales ¹	3,61,522	4,17,464	5,23,464	5,62,679	7,44,135	8,43,795
EBITDA ¹	63,287	91,536	1,04,963	1,07,834	2,65,793	2,64,252
EBIT ¹	35,950	61,847	66,161	61,625	2,12,196	1,87,859
Net income ¹	92,280	97,218	74,991	67,591	2,21,285	2,50,577
Net Debt ¹	1,20,732	1,53,238	1,76,391	1,03,237	-2,14,081	-4,81,295
Reference price ²	36,400.00	44,950.00	30,500.00	31,100.00	53,800.00	77,000.00
Nbr of stocks (in thousands)	29,125	29,125	29,125	29,125	29,125	30,000
Announcement Date	23/02/21	24/02/22	10/03/23	28/02/24	27/02/25	26/03/26

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.($)
TAY NINH RUBBER	-	-	-	-	9.23Cr
CHINA HAINAN RUBBER INDUSTRY GROUP CO.,LTD.	83.83x	-	-	-	316.82Cr
PHUOC HOA RUBBER	6.53x	-	-	5.51%	33Cr
Average	45.18x			5.51%	119.61Cr
Weighted average by Cap.	76.59x			5.51%