|
End-of-day quote
Ho Chi Minh S.E.
16/09/2026
|
5-day change | 1st Jan Change | ||
| 32,100.00 VND | +3.72% |
|
+0.94% | +22.52% |
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 | 128,400,000 | - | - |
| Change | - | - | 43.16% | -13.67% | 22.52% | - | - |
| Enterprise Value (EV) | 147,800,000 | 84,800,000 | 121,400,000 | 104,800,000 | 128,400,000 | 128,400,000 | 128,400,000 |
| Change | - | - | 43.16% | -13.67% | 22.52% | 0% | 0% |
| P/E | - | 43.7x | 23.5x | 21x | 18x | 16.7x | 16.6x |
| PBR | - | - | 2.29x | 1.86x | 1.97x | 1.8x | 1.58x |
| PEG | - | - | 0x | -6.94x | 0.4x | 2.13x | 67.25x |
| Capitalization / Revenue | - | 3.83x | 4.62x | 3.6x | 3.97x | 3.96x | 3.77x |
| EV / Revenue | - | 0x | 0x | 0x | 3.97x | 3.96x | 3.77x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 14.4x | 14.8x | 12.8x |
| EV / EBIT | - | 0x | 0x | 0x | 21.2x | 21.2x | 19.1x |
| EV / FCF | - | - | - | - | 22.6x | 21.1x | 19.1x |
| FCF Yield | - | - | - | - | 4.43% | 4.74% | 5.23% |
| Dividend per Share 2 | 600 | - | - | - | 1,000 | 766.7 | 766.7 |
| Rate of return | 1.62% | - | - | - | 3.12% | 2.39% | 2.39% |
| 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 | 32,100.00 | 32,100.00 | 32,100.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.34x | - | - | 3.23% | 4.77B | |
| 12.9x | 0.98x | 5.2x | 3.56% | 30.01B | |
| 13.42x | 0.98x | 5.49x | 4.09% | 25.86B | |
| 7.92x | 1.09x | 5.19x | 3.55% | 6.82B | |
| 10.24x | 1.04x | 5.96x | 2.89% | 6.49B | |
| 8.87x | - | - | 3.43% | 5.85B | |
| 7.64x | 0.93x | 4.53x | 3.77% | 3.67B | |
| 9.12x | 0.63x | 5.1x | 4.44% | 3.38B | |
| 34.65x | 1.87x | 10.52x | 1.93% | 2.48B | |
| 5.38x | 0.32x | 2.89x | 3.5% | 2.13B | |
| Average | 12.75x | 0.98x | 5.61x | 3.44% | 9.15B | |
| Weighted average by Cap. | 12.52x | 0.99x | 5.42x | 3.63% |
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
