Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. 26/10/2026			5-day change	1st Jan Change
32,050.00 ^VND	+0.94%		+2.56%	+22.33%

21/08	Vietnam Rubber Group Joint Stock Company Establishes Vrg Tay Ninh Industrial Park Branch	CI
31/07	Vietnam Rubber Group - Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,78,00,000	8,48,00,000	12,14,00,000	10,48,00,000	12,82,00,000	-	-
Change	-	-	43.16%	-13.67%	22.33%	-	-
Enterprise Value (EV)	14,78,00,000	8,48,00,000	12,14,00,000	10,48,00,000	12,82,00,000	12,82,00,000	12,82,00,000
Change	-	-	43.16%	-13.67%	22.33%	0%	0%
P/E	-	43.7x	23.5x	21x	15.5x	15.4x	16.6x
PBR	-	-	2.29x	1.86x	2.01x	1.75x	1.58x
PEG	-	-	0x	-6.94x	0.2x	127.7x	-2.35x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.86x	3.87x	3.76x
EV / Revenue	-	0x	0x	0x	3.86x	3.87x	3.76x
EV / EBITDA	0x	0x	0x	0x	12.7x	13.1x	12.8x
EV / EBIT	-	0x	0x	0x	21.9x	20.4x	19x
EV / FCF	-	-	-	-	22.5x	21.1x	19.1x
FCF Yield	-	-	-	-	4.44%	4.74%	5.24%
Dividend per Share ²	600	-	-	-	1,000	766.7	766.7
Rate of return	1.62%	-	-	-	3.12%	2.39%	2.39%
EPS ²	-	485	1,289	1,250	2,073	2,076	1,929
Distribution rate	-	-	-	-	48.2%	36.9%	39.7%
Net sales ¹	-	2,21,38,403	2,62,54,333	2,90,78,056	3,31,84,500	3,31,31,333	3,40,62,667
EBITDA ¹	74,98,877	49,95,423	68,39,690	80,68,273	1,00,83,000	97,80,667	1,00,28,000
EBIT ¹	-	25,06,997	42,13,868	49,65,910	58,54,500	62,88,750	67,34,333
Net income ¹	-	26,23,175	42,13,320	53,18,552	74,30,167	79,20,833	74,33,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	32,050.00	32,050.00	32,050.00
Nbr of stocks (in thousands)	40,00,000	40,00,000	40,00,000	40,00,000	40,00,000	-	-
Announcement Date	05/04/22	20/03/24	26/01/25	29/03/26	-	-	-

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.($)
VIETNAM RUBBER INDUSTRY GROUP -	15.32x	-	-	3.15%	491.39Cr
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
BALKRISHNA INDUSTRIES LIMITED	25.81x	3.26x	15.56x	0.88%	429.7Cr
Average	13.67x	1.30x	7.08x	3.15%	1.01TCr
Weighted average by Cap.	13.39x	1.12x	6.09x	3.46%