Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-09-10			5-day change	1st Jan Change
10,050.00 ^VND	+0.50%		-1.95%	-32.09%

Jul. 19	Danang Rubber Joint Stock Company Provides Earnings Guidance for the Third Quarter and Nine Months of 2026	CI
Jul. 17	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	1,552,014	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-32.09%	-
Enterprise Value (EV)	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,552,014	1,552,014
Change	-	-36.91%	28.64%	7.55%	-32.49%	-32.09%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	12.9x	8.79x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.78x	0.74x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-14.47x	0.2x
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	7.43x	5.69x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1,308	1,385	-	923.1	-	500	500
Rate of return	5.21%	8.74%	-	4.21%	-	4.98%	4.98%
EPS ²	1,884	1,998	1,604	1,500	785	778	1,143
Distribution rate	69.4%	69.3%	-	61.5%	-	64.3%	43.7%
Net sales ¹	4,379,518	4,898,588	4,495,175	4,673,029	5,003,830	4,944,500	5,392,000
EBITDA	524,144	563,185	453,429	402,966	-	-	-
EBIT ¹	365,263	385,530	306,989	290,645	150,905	209,000	273,000
Net income ¹	290,948	308,471	247,741	231,690	121,202	124,000	119,500
Net Debt	-	-	-	-	-	-	-
Reference price ²	25,115.38	15,846.15	20,384.62	21,923.08	14,800.00	10,050.00	10,050.00
Nbr of stocks (in thousands)	154,430	154,430	154,430	154,430	154,429	154,429	-
Announcement Date	1/20/22	1/17/23	1/19/24	1/20/25	1/17/26	-	-

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	12.92x	-	-	4.98%	59.87M
PIRELLI & C. S.P.A.	13.6x	1.18x	5.11x	4.21%	7.93B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.79x	0.5x	3.15x	4.99%	5.72B
MRF LIMITED	24.64x	1.61x	12.22x	0.18%	5.69B
BALKRISHNA INDUSTRIES LIMITED	26.84x	3.37x	16.01x	0.85%	4.44B
CHENG SHIN RUBBER IND. CO., LTD.	21.86x	1.21x	7.85x	3.66%	3.13B
APOLLO TYRES LIMITED	15.96x	0.93x	7.4x	1.52%	2.79B
SHANDONG LINGLONG TYRE CO.,LTD.	29.54x	0.99x	8.8x	0.93%	2.35B
QINGDAO SENTURY TIRE CO., LTD.	12.72x	-	-	2.11%	2.12B
KUMHO TIRE CO., INC.	6.1x	0.65x	3.51x	-	1.64B
Average	17.00x	1.31x	8.01x	2.6%	3.59B
Weighted average by Cap.	17.30x	1.37x	8.04x	2.61%