Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. 10/09/2026			5-day change	1st Jan Change
31,700.00 ^VND	-0.47%		0.00%	+20.99%

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	12,68,00,000	-	-
Change	-	-	43.16%	-13.67%	20.99%	-	-
Enterprise Value (EV)	14,78,00,000	8,48,00,000	12,14,00,000	10,48,00,000	12,68,00,000	12,68,00,000	12,68,00,000
Change	-	-	43.16%	-13.67%	20.99%	0%	0%
P/E	-	43.7x	23.5x	21x	17.8x	16.5x	16.4x
PBR	-	-	2.29x	1.86x	1.94x	1.77x	1.56x
PEG	-	-	0x	-6.94x	0.4x	2.11x	66.44x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.92x	3.91x	3.72x
EV / Revenue	-	0x	0x	0x	3.92x	3.91x	3.72x
EV / EBITDA	0x	0x	0x	0x	14.2x	14.6x	12.6x
EV / EBIT	-	0x	0x	0x	21x	20.9x	18.8x
EV / FCF	-	-	-	-	22.3x	20.8x	18.9x
FCF Yield	-	-	-	-	4.48%	4.8%	5.3%
Dividend per Share ²	600	-	-	-	1,000	766.7	766.7
Rate of return	1.62%	-	-	-	3.15%	2.42%	2.42%
EPS ²	-	485	1,289	1,250	1,784	1,924	1,929
Distribution rate	-	-	-	-	56%	39.8%	39.7%
Net sales ¹	-	2,21,38,403	2,62,54,333	2,90,78,056	3,23,38,200	3,24,61,000	3,40,62,667
EBITDA ¹	74,98,877	49,95,423	68,39,690	80,68,273	89,05,000	86,89,667	1,00,28,000
EBIT ¹	-	25,06,997	42,13,868	49,65,910	60,43,600	60,55,000	67,34,333
Net income ¹	-	26,23,175	42,13,320	53,18,552	69,70,750	75,17,667	74,33,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	31,700.00	31,700.00	31,700.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIETNAM RUBBER INDUSTRY GROUP -	17.85x	-	-	3.14%	489.16Cr
BRIDGESTONE CORPORATION	12.97x	0.99x	5.23x	3.54%	3.05TCr
MICHELIN (CGDE)	13.71x	1x	5.59x	4%	2.64TCr
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.07x	1.11x	5.26x	3.49%	695.59Cr
SAILUN GROUP CO., LTD.	10.83x	1.1x	6.28x	2.74%	668.13Cr
ZHONGCE RUBBER GROUP CO., LTD.	9.51x	-	-	3.2%	612.4Cr
TOYO TIRE CORPORATION	7.57x	0.81x	3.92x	3.89%	368.66Cr
SUMITOMO RUBBER INDUSTRIES, LTD.	9.28x	0.63x	5.15x	4.36%	341.98Cr
NOKIAN RENKAAT OYJ	35.54x	1.91x	10.73x	1.88%	260.78Cr
KUMHO PETRO CHEMICAL CO.,LTD	5.71x	0.34x	3.09x	3.3%	222.5Cr
Average	13.10x	0.98x	5.66x	3.35%	935.32Cr
Weighted average by Cap.	12.80x	1.00x	5.49x	3.56%