|
End-of-day quote
Ho Chi Minh S.E.
28/08/2026
|
5-day change | 1st Jan Change | ||
| 32,350.00 VND | -1.82% |
|
+0.78% | +23.47% |
Company Valuation: Vietnam Rubber Industry Group -
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 147,800,000 | 84,800,000 | 121,400,000 | 104,800,000 | 129,400,000 | - | - |
| Change | - | - | 43.16% | -13.67% | 23.47% | - | - |
| Enterprise Value (EV) | 147,800,000 | 84,800,000 | 121,400,000 | 104,800,000 | 129,400,000 | 129,400,000 | 129,400,000 |
| Change | - | - | 43.16% | -13.67% | 23.47% | 0% | 0% |
| P/E | - | 43.7x | 23.5x | 21x | 18.1x | 16.8x | 16.8x |
| PBR | - | - | 2.29x | 1.86x | 1.98x | 1.81x | 1.59x |
| PEG | - | - | 0x | -6.94x | 0.4x | 2.15x | 68.06x |
| Capitalization / Revenue | - | 3.83x | 4.62x | 3.6x | 4x | 3.99x | 3.8x |
| EV / Revenue | - | 0x | 0x | 0x | 4x | 3.99x | 3.8x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 14.5x | 14.9x | 12.9x |
| EV / EBIT | - | 0x | 0x | 0x | 21.4x | 21.4x | 19.2x |
| EV / FCF | - | - | - | - | 22.8x | 21.3x | 19.3x |
| FCF Yield | - | - | - | - | 4.39% | 4.7% | 5.19% |
| Dividend per Share 2 | 600 | - | - | - | 1,000 | 766.7 | 766.7 |
| Rate of return | 1.62% | - | - | - | 3.09% | 2.37% | 2.37% |
| EPS 2 | - | 485 | 1,289 | 1,250 | 1,784 | 1,924 | 1,929 |
| Distribution rate | - | - | - | - | 56% | 39.8% | 39.7% |
| Net sales 1 | - | 22,138,403 | 26,254,333 | 29,078,056 | 32,338,200 | 32,461,000 | 34,062,667 |
| EBITDA 1 | 7,498,877 | 4,995,423 | 6,839,690 | 8,068,273 | 8,905,000 | 8,689,667 | 10,028,000 |
| EBIT 1 | - | 2,506,997 | 4,213,868 | 4,965,910 | 6,043,600 | 6,055,000 | 6,734,333 |
| Net income 1 | - | 2,623,175 | 4,213,320 | 5,318,552 | 6,970,750 | 7,517,667 | 7,433,000 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 36,950.00 | 21,200.00 | 30,350.00 | 26,200.00 | 32,350.00 | 32,350.00 | 32,350.00 |
| Nbr of stocks (in thousands) | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | - | - |
| Announcement Date | 5/4/22 | 20/3/24 | 26/1/25 | 29/3/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.13x | - | - | 3.09% | 4.96B | |
| 14.39x | 1.1x | 5.8x | 3.2% | 32.29B | |
| 14.21x | 1.03x | 5.77x | 3.86% | 27.55B | |
| 8.9x | 1.18x | 5.68x | 3.25% | 7.34B | |
| 11.36x | 1.14x | 6.66x | 2.5% | 7.13B | |
| 10.07x | - | - | 3.02% | 6.62B | |
| 10.16x | 0.68x | 5.48x | 3.98% | 3.69B | |
| 7.97x | 0.86x | 4.12x | 3.72% | 3.63B | |
| 36.63x | 1.95x | 10.98x | 1.82% | 2.64B | |
| 119.8x | - | - | - | 2.34B | |
| Average | 25.16x | 1.13x | 6.36x | 3.16% | 9.82B | |
| Weighted average by Cap. | 16.32x | 1.08x | 5.93x | 3.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GVR Stock
- Valuation Vietnam Rubber Industry Group -
Select your edition
All financial news and data tailored to specific country editions
