Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 17/09/2026			5-day change	1st Jan Change
10,000.00 ^VND	0.00%		-0.50%	-32.43%

20/07	Danang Rubber Joint Stock Company Provides Earnings Guidance for the Third Quarter and Nine Months of 2026	CI
17/07	Danang Rubber Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,544,293	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-32.43%	-
Enterprise Value (EV)	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,544,293	1,544,293
Change	-	-36.91%	28.64%	7.55%	-32.49%	-32.43%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	14.9x	11x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.78x	0.75x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-1x	0.3x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.31x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.29x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.44x	6.69x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1,308	1,385	-	923.1	-	-	-
Rate of return	5.21%	8.74%	-	4.21%	-	-	-
EPS ²	1,884	1,998	1,604	1,500	785	670	906
Distribution rate	69.4%	69.3%	-	61.5%	-	-	-
Net sales ¹	4,379,518	4,898,588	4,495,175	4,673,029	5,003,830	4,933,000	5,392,000
EBITDA	524,144	563,185	453,429	402,966	-	-	-
EBIT ¹	365,263	385,530	306,989	290,645	150,905	183,000	231,000
Net income ¹	290,948	308,471	247,741	231,690	121,202	103,000	101,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	25,115.38	15,846.15	20,384.62	21,923.08	14,800.00	10,000.00	10,000.00
Nbr of stocks (in thousands)	154,430	154,430	154,430	154,430	154,429	154,429	-
Announcement Date	20/1/22	17/1/23	19/1/24	20/1/25	17/1/26	-	-

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.($)
DANANG RUBBER	14.93x	-	-	-.--%	59.36M
PIRELLI & C. S.P.A.	13.84x	1.2x	5.19x	4.13%	7.97B
MRF LIMITED	23.93x	1.57x	11.88x	0.19%	5.52B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.47x	0.48x	2.99x	5.34%	5.2B
BALKRISHNA INDUSTRIES LIMITED	26.56x	3.34x	15.85x	0.85%	4.38B
CHENG SHIN RUBBER IND. CO., LTD.	21.5x	1.19x	7.73x	3.72%	3.06B
APOLLO TYRES LIMITED	15.62x	0.92x	7.29x	1.55%	2.73B
SHANDONG LINGLONG TYRE CO.,LTD.	28.48x	0.97x	8.61x	0.96%	2.26B
QINGDAO SENTURY TIRE CO., LTD.	11.92x	-	-	2.25%	1.99B
TRIANGLE TYRE CO.,LTD	10.68x	-	-	-	1.48B
Average	17.29x	1.38x	8.50x	2.11%	3.47B
Weighted average by Cap.	17.33x	1.40x	8.19x	2.64%