Stock DRC DANANG RUBBER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Danang Rubber

Equities

DRC

VN000000DRC8

Tires & Rubber Products

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
29,450 VND -0.84% Intraday chart for Danang Rubber +1.55% +11.13%
Apr. 17 Danang Rubber Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 04 Danang Rubber Joint Stock Company Announces Resignation of Tran Dinh Quyen as Member of BOD CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,767,868 2,726,290 3,878,579 2,447,128 3,148,004 3,498,442 - -
Enterprise Value (EV) 1 2,767,868 2,726,290 3,878,579 2,447,128 3,148,004 3,498,442 3,498,442 3,498,442
P/E ratio 11.1 x 10.6 x 13.3 x 7.93 x 12.7 x 12 x 11.1 x 11.4 x
Yield 6.44% 6.54% 5.21% 8.74% - 6.23% 6.45% 5.77%
Capitalization / Revenue 0.72 x 0.75 x 0.89 x 0.5 x 0.7 x 0.67 x 0.59 x 0.58 x
EV / Revenue 0.72 x 0.75 x 0.89 x 0.5 x 0.7 x 0.67 x 0.59 x 0.58 x
EV / EBITDA 4.2 x 4.67 x 7.4 x 4.35 x 6.94 x 6.63 x 6.29 x 5.74 x
EV / FCF 7.39 x 3.41 x -32.7 x 66.3 x - -13.6 x 62.5 x 64.8 x
FCF Yield 13.5% 29.3% -3.05% 1.51% - -7.37% 1.6% 1.54%
Price to Book 1.7 x 1.62 x 2.19 x 1.28 x - 1.87 x 1.8 x -
Nbr of stocks (in thousands) 118,793 118,793 118,793 118,793 118,793 118,793 - -
Reference price 2 23,300 22,950 32,650 20,600 26,500 29,450 29,450 29,450
Announcement Date 1/17/20 1/20/21 1/20/22 1/17/23 1/19/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,858,121 3,646,641 4,379,518 4,898,588 4,495,175 5,186,250 5,886,000 6,030,000
EBITDA 1 659,470 583,469 524,144 563,185 453,429 527,667 556,000 609,000
EBIT 1 - 322,082 365,263 385,530 306,989 403,750 443,333 471,000
Operating Margin - 8.83% 8.34% 7.87% 6.83% 7.79% 7.53% 7.81%
Earnings before Tax (EBT) 1 312,993 320,514 364,265 386,675 307,092 380,750 413,000 384,000
Net income 1 250,385 256,548 290,948 308,471 247,741 304,250 330,333 307,000
Net margin 6.49% 7.04% 6.64% 6.3% 5.51% 5.87% 5.61% 5.09%
EPS 2 2,108 2,160 2,449 2,597 2,085 2,461 2,644 2,585
Free Cash Flow 1 374,707 799,770 -118,466 36,896 - -258,000 56,000 54,000
FCF margin 9.71% 21.93% -2.71% 0.75% - -4.97% 0.95% 0.9%
FCF Conversion (EBITDA) 56.82% 137.07% - 6.55% - - 10.07% 8.87%
FCF Conversion (Net income) 149.65% 311.74% - 11.96% - - 16.95% 17.59%
Dividend per Share 2 1,500 1,500 1,700 1,800 - 1,833 1,900 1,700
Announcement Date 1/17/20 1/20/21 1/20/22 1/17/23 1/19/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 - 1,233,533 - 1,161,569 1,123,476 1,097,366
EBITDA - - - - - -
EBIT 1 - - - 62,835 - 121,813
Operating Margin - - - 5.41% - 11.1%
Earnings before Tax (EBT) - - - - - -
Net income 1 83,881 79,486 25,407 50,914 - 95,771
Net margin - 6.44% - 4.38% - 8.73%
EPS 706.0 - 214.0 - - -
Dividend per Share - - - - - -
Announcement Date 7/15/22 1/17/23 4/18/23 7/17/23 10/16/23 1/19/24
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 374,707 799,770 -118,466 36,896 - -258,000 56,000 54,000
ROE (net income / shareholders' equity) 15.9% 15.5% 16.8% 16.7% 13.2% 15.8% 17.6% 14.7%
ROA (Net income/ Total Assets) 9.04% 9.98% 10.5% 9.41% 7.26% 8.58% 8.87% 7.3%
Assets 1 2,770,601 2,569,383 2,784,192 3,279,579 3,412,175 3,548,105 3,725,563 4,205,479
Book Value Per Share 2 13,738 14,206 14,933 16,084 - 15,717 16,393 -
Cash Flow per Share - - - - - - - -
Capex 1 4,951 9,147 9,282 13,900 223,619 566,500 187,000 206,000
Capex / Sales 0.13% 0.25% 0.21% 0.28% 4.97% 10.92% 3.18% 3.42%
Announcement Date 1/17/20 1/20/21 1/20/22 1/17/23 1/19/24 - - -
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Danang Rubber

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
4
Last Close Price
29,450 VND
Average target price
33,150 VND
Spread / Average Target
+12.56%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Tire & Tube Manufacturers

1st Jan change Capi.
DANANG RUBBER Stock Danang Rubber
+11.13% 138M
MRF LIMITED Stock MRF Limited
+0.81% 6.62B
PIRELLI & C. S.P.A. Stock Pirelli & C. S.p.A.
+22.02% 6.39B
BALKRISHNA INDUSTRIES LIMITED Stock Balkrishna Industries Limited
-7.13% 5.5B
HANKOOK TIRE & TECHNOLOGY CO., LTD. Stock Hankook Tire & Technology Co., Ltd.
+24.89% 5.03B
CHENG SHIN RUBBER IND. CO., LTD. Stock Cheng Shin Rubber Ind. Co., Ltd.
+2.23% 4.56B
SHANDONG LINGLONG TYRE CO.,LTD. Stock Shandong Linglong Tyre Co.,Ltd.
+17.11% 4.55B
APOLLO TYRES LIMITED Stock Apollo Tyres Limited
+8.48% 3.75B
QINGDAO SENTURY TIRE CO., LTD. Stock Qingdao Sentury Tire Co., Ltd.
+25.05% 3.65B
PT MULTISTRADA ARAH SARANA TBK Stock PT Multistrada Arah Sarana Tbk
+43.04% 3.08B
Tire & Tube Manufacturers
  1. Stock Market
  2. Equities
  3. DRC Stock
  4. Financials Danang Rubber