Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. 17/08/2026			5-day change	1st Jan Change
31,350.00 ^VND	+0.48%		+5.38%	+19.66%

31/07	Vietnam Rubber Group - Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
18/06	Vietnam Rubber Group - Joint Stock Company Provides Parent and Consolidated Earnings Guidance for the Year 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	12,54,00,000	-	-
Change	-	-	43.16%	-13.67%	19.66%	-	-
Enterprise Value (EV)	14,78,00,000	8,48,00,000	12,14,00,000	10,48,00,000	12,54,00,000	12,54,00,000	12,54,00,000
Change	-	-	43.16%	-13.67%	19.66%	0%	0%
P/E	-	43.7x	23.5x	21x	17.6x	16.3x	16.3x
PBR	-	-	2.29x	1.86x	1.92x	1.75x	1.54x
PEG	-	-	0x	-6.94x	0.4x	2.08x	66.03x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.88x	3.86x	3.68x
EV / Revenue	-	0x	0x	0x	3.88x	3.86x	3.68x
EV / EBITDA	0x	0x	0x	0x	14.1x	14.4x	12.5x
EV / EBIT	-	0x	0x	0x	20.7x	20.7x	18.6x
EV / FCF	-	-	-	-	22.1x	20.6x	18.7x
FCF Yield	-	-	-	-	4.53%	4.85%	5.36%
Dividend per Share ²	600	-	-	-	1,000	766.7	766.7
Rate of return	1.62%	-	-	-	3.19%	2.45%	2.45%
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	31,350.00	31,350.00	31,350.00
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 -	17.48x	-	-	3.21%	477.21Cr
BRIDGESTONE CORPORATION	14.6x	1.11x	5.82x	3.18%	3.23TCr
MICHELIN (CGDE)	14.03x	1.02x	5.71x	3.9%	2.72TCr
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.88x	1.28x	6.21x	3.04%	778.19Cr
SAILUN GROUP CO., LTD.	10.13x	1.02x	5.97x	2.8%	633.52Cr
ZHONGCE RUBBER GROUP CO., LTD.	9.31x	-	-	3.27%	610.94Cr
SUMITOMO RUBBER INDUSTRIES, LTD.	10.68x	0.7x	5.38x	4.09%	396.02Cr
TOYO TIRE CORPORATION	8.48x	0.87x	4.08x	3.7%	367.75Cr
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	130.98x	-	-	-	254.94Cr
NOKIAN RENKAAT OYJ	34.85x	1.86x	10.54x	1.95%	245.13Cr
Average	26.04x	1.12x	6.24x	3.24%	971.34Cr
Weighted average by Cap.	16.75x	1.08x	5.87x	3.38%