|
End-of-day quote
Ho Chi Minh S.E.
14/09/2026
|
5-day change | 1st Jan Change | ||
| 29,950.00 VND | -0.17% |
|
-4.92% | +14.31% |
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 | 119,800,000 | - | - |
| Change | - | - | 43.16% | -13.67% | 14.31% | - | - |
| Enterprise Value (EV) | 147,800,000 | 84,800,000 | 121,400,000 | 104,800,000 | 119,800,000 | 119,800,000 | 119,800,000 |
| Change | - | - | 43.16% | -13.67% | 14.31% | 0% | 0% |
| P/E | - | 43.7x | 23.5x | 21x | 16.8x | 15.6x | 15.5x |
| PBR | - | - | 2.29x | 1.86x | 1.83x | 1.68x | 1.48x |
| PEG | - | - | 0x | -6.94x | 0.4x | 1.99x | 62.79x |
| Capitalization / Revenue | - | 3.83x | 4.62x | 3.6x | 3.7x | 3.69x | 3.52x |
| EV / Revenue | - | 0x | 0x | 0x | 3.7x | 3.69x | 3.52x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 13.5x | 13.8x | 11.9x |
| EV / EBIT | - | 0x | 0x | 0x | 19.8x | 19.8x | 17.8x |
| EV / FCF | - | - | - | - | 21.1x | 19.7x | 17.8x |
| FCF Yield | - | - | - | - | 4.75% | 5.08% | 5.61% |
| Dividend per Share 2 | 600 | - | - | - | 1,000 | 766.7 | 766.7 |
| Rate of return | 1.62% | - | - | - | 3.34% | 2.56% | 2.56% |
| 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 | 29,950.00 | 29,950.00 | 29,950.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.81x | - | - | 3.33% | 4.63B | |
| 13.03x | 0.99x | 5.25x | 3.52% | 30.61B | |
| 13.59x | 0.99x | 5.55x | 4.04% | 26.32B | |
| 7.98x | 1.1x | 5.22x | 3.52% | 6.95B | |
| 10.21x | 1.04x | 5.94x | 2.9% | 6.48B | |
| 9.02x | - | - | 3.38% | 5.95B | |
| 7.64x | 0.93x | 4.53x | 3.77% | 3.7B | |
| 9.13x | 0.63x | 5.1x | 4.43% | 3.42B | |
| 35.65x | 1.91x | 10.75x | 1.87% | 2.56B | |
| 5.49x | 0.32x | 2.96x | 3.44% | 2.2B | |
| Average | 12.85x | 0.99x | 5.66x | 3.42% | 9.28B | |
| Weighted average by Cap. | 12.63x | 1.00x | 5.47x | 3.6% |
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
