Company Valuation: Tay Ninh Rubber

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2024 2025 2026 2027 2028
Market Cap 1 888,312 1,566,925 2,310,000 2,295,000 - -
Change - - 47.42% -0.65% - -
Enterprise Value (EV) 888,312 1,566,925 2,310,000 2,295,000 2,295,000 2,295,000
Change - - 47.42% -0.65% 0% 0%
P/E Ratio 12.3x 7.08x - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue - - 2.74x 2.45x 2.2x 1.95x
EV / Revenue - - 0x 2.45x 2.2x 1.95x
EV / EBITDA - - - - - -
EV / EBIT - - 0x 10.5x 9.65x 8.55x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2,481 7,602 - - - -
Distribution rate - - - - - -
Net sales 1 - - 843,795 935,800 1,043,200 1,175,400
EBITDA - - - - - -
EBIT 1 - - 203,106 219,300 237,900 268,500
Net income 72,249 221,408 - - - -
Net Debt - - - - - -
Reference price 2 30,500.00 53,800.00 77,000.00 76,500.00 76,500.00 76,500.00
Nbr of stocks (in thousands) 29,125 29,125 30,000 30,000 - -
Announcement Date 17/1/23 17/1/25 28/1/26 - - -
1VND in Million2VND
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 87.18M
92.83x - - - 3.52B
7.74x - - 4.26% 332M
Average 50.29x 4.26% 1.31B
Weighted average by Cap. 85.50x 4.26%

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. TRC Stock
  4. Valuation Tay Ninh Rubber
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!