Valuation Vietnam Rubber Industry Group -

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 04/08/2026			5-day change	1st Jan Change
28,500.00 ^VND	+1.06%		+8.16%	+8.78%

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	11,40,00,000	-	-
Change	-	-	43.16%	-13.67%	8.78%	-	-
Enterprise Value (EV)	14,78,00,000	8,48,00,000	12,14,00,000	10,48,00,000	11,40,00,000	11,40,00,000	11,40,00,000
Change	-	-	43.16%	-13.67%	8.78%	0%	0%
P/E	-	43.7x	23.5x	21x	16.7x	15x	14.8x
PBR	-	-	2.29x	1.86x	1.75x	1.59x	1.4x
PEG	-	-	0x	-6.94x	0.5x	1.4x	9.45x
Capitalization / Revenue	-	3.83x	4.62x	3.6x	3.48x	3.5x	3.35x
EV / Revenue	-	0x	0x	0x	3.48x	3.5x	3.35x
EV / EBITDA	0x	0x	0x	0x	12.8x	13.1x	11.4x
EV / EBIT	-	0x	0x	0x	18.9x	18.8x	16.9x
EV / FCF	-	-	-	-	20x	18.7x	17x
FCF Yield	-	-	-	-	4.99%	5.34%	5.89%
Dividend per Share ²	600	-	-	-	1,000	766.7	766.7
Rate of return	1.62%	-	-	-	3.51%	2.69%	2.69%
EPS ²	-	485	1,289	1,250	1,710	1,899	1,929
Distribution rate	-	-	-	-	58.5%	40.4%	39.7%
Net sales ¹	-	2,21,38,403	2,62,54,333	2,90,78,056	3,27,35,000	3,25,53,400	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	68,39,000	75,97,800	74,33,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,950.00	21,200.00	30,350.00	26,200.00	28,500.00	28,500.00	28,500.00
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 -	16.49x	-	-	3.55%	429.13Cr
BRIDGESTONE CORPORATION	14.05x	1.05x	5.65x	3.38%	3.12TCr
MICHELIN (CGDE)	14.11x	1.03x	5.74x	3.9%	2.71TCr
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.54x	1.22x	5.95x	3.01%	737.52Cr
SAILUN GROUP CO., LTD.	10.48x	1.06x	6.17x	2.71%	654.38Cr
ZHONGCE RUBBER GROUP CO., LTD.	9.94x	-	-	3.06%	650.81Cr
TOYO TIRE CORPORATION	9.24x	0.93x	4.27x	3.44%	405.47Cr
SUMITOMO RUBBER INDUSTRIES, LTD.	10.09x	0.65x	5.12x	4.04%	367.4Cr
NOKIAN RENKAAT OYJ	34.85x	1.86x	10.54x	1.95%	243.61Cr
THE GOODYEAR TIRE & RUBBER COMPANY	-17.49x	0.41x	4.82x	-.--%	201.42Cr
Average	11.13x	1.02x	6.03x	2.9%	951.92Cr
Weighted average by Cap.	12.81x	1.04x	5.78x	3.36%