Company Valuation: Ben Thanh Rubber

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 149,737 178,200 154,687
Change - 19.01% -13.19%
Enterprise Value (EV) 1 164,064 188,815 141,211
Change - 15.09% -25.21%
P/E 7.71x 8.19x 7.44x
PBR 0.71x 0.84x 0.73x
PEG - 0.7x -1.69x
Capitalization / Revenue 0.45x 0.43x 0.35x
EV / Revenue 0.49x 0.45x 0.32x
EV / EBITDA 4.06x 4.54x 3.61x
EV / EBIT 6.36x 7.09x 5.76x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 1,100 1,200 -
Rate of return 9.09% 8.33% -
EPS 2 1,569 1,758 1,680
Distribution rate 70.1% 68.3% -
Net sales 1 332,243 419,054 436,887
EBITDA 1 40,408 41,585 39,064
EBIT 1 25,804 26,614 24,512
Net income 1 19,420 21,751 20,794
Net Debt 1 14,327 10,615 -13,476
Reference price 2 12,100.00 14,400.00 12,500.00
Nbr of stocks (in thousands) 12,375 12,375 12,375
Announcement Date 7/3/25 7/3/25 3/3/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.24M
23.73x2.2x11.03x2.51% 2.62B
120.05x - - - 1.39B
-196.75x - - - 1.19B
Average -17.66x 2.20x 11.03x 2.51% 1.3B
Weighted average by Cap. -0.75x 2.20x 11.03x 2.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. BRC Stock
  4. Valuation Ben Thanh Rubber