Valuation Dong Phu Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 03/11/2026			5-day change	1st Jan Change
37,000.00 ^VND	+0.82%		-2.63%	-2.63%

10-29	Dong Phu Rubber Joint Stock Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-28	Dong Phu Rubber Joint Stock Company Reports Sales Results for the Third Quarter of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,117,500	2,270,400	2,745,595	3,371,174	3,301,665	3,214,779	-
Change	-	-27.17%	20.93%	22.78%	-2.06%	-2.63%	-
Enterprise Value (EV)	3,117,500	2,270,400	2,745,595	3,371,174	3,301,665	3,214,779	3,214,779
Change	-	-27.17%	20.93%	22.78%	-2.06%	-2.63%	0%
P/E	6.74x	19x	15.2x	12.1x	10.4x	5.42x	6.21x
PBR	1.08x	0.97x	1.29x	-	-	1.14x	1.11x
PEG	-	-0.3x	0.3x	0.2x	0.8x	0.1x	-0.5x
Capitalization / Revenue	2.56x	1.86x	2.7x	2.75x	2.78x	2.37x	2.31x
EV / Revenue	0x	0x	0x	0x	0x	2.37x	2.31x
EV / EBITDA	0x	0x	0x	-	-	6.16x	6.72x
EV / EBIT	0x	0x	0x	0x	0x	8.08x	4.75x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	750	-	-	-	-	3,760	2,583
Rate of return	2.07%	-	-	-	-	10.2%	6.98%
EPS ²	5,376	1,393	2,076	3,217	3,638	6,826	5,955
Distribution rate	14%	-	-	-	-	55.1%	43.4%
Net sales ¹	1,217,876	1,222,028	1,018,687	1,224,568	1,188,005	1,356,750	1,391,667
EBITDA ¹	492,214	439,749	285,873	-	-	522,000	478,500
EBIT ¹	368,128	311,140	160,195	257,273	308,320	398,000	677,000
Net income ¹	448,504	239,607	206,144	279,493	316,090	593,000	482,333
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,250.00	26,400.00	31,600.00	38,800.00	38,000.00	37,000.00	37,000.00
Nbr of stocks (in thousands)	86,000	86,000	86,886	86,886	86,886	86,886	-
Announcement Date	20/1/22	17/1/23	19/1/24	24/1/25	28/1/26	-	-

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.($)
DONG PHU RUBBER	5.38x	-	-	10.25%	124M
BRIDGESTONE CORPORATION	13.9x	1.06x	5.67x	3.31%	31.8B
MICHELIN (CGDE)	13.83x	0.97x	5.45x	4.07%	24.77B
PIRELLI & C. S.P.A.	14.71x	1.24x	5.4x	3.95%	8.14B
THE YOKOHAMA RUBBER COMPANY, LIMITED	7.91x	1.05x	5.07x	3.66%	6.36B
SAILUN GROUP CO., LTD.	8.9x	0.87x	5.24x	2.62%	5.43B
MRF LIMITED	23.33x	1.48x	11.4x	0.2%	5.24B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.42x	0.47x	3.01x	5.07%	5.22B
ZHONGCE RUBBER GROUP CO., LTD.	8.5x	-	-	3.05%	4.92B
VIETNAM RUBBER INDUSTRY GROUP -	14.04x	-	-	3.44%	4.52B
Average	11.59x	1.02x	5.89x	3.96%	9.65B
Weighted average by Cap.	13.05x	1.03x	5.70x	3.47%