Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-11-06			5-day change	1st Jan Change
8,910.00 ^VND	-1.22%		-2.09%	-39.80%

Oct. 19	Danang Rubber Joint Stock Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
Jul. 19	Danang Rubber Joint Stock Company Provides Earnings Guidance for the Third Quarter and Nine Months of 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	1,375,965	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-39.8%	-
Enterprise Value (EV)	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,375,965	1,375,965
Change	-	-36.91%	28.64%	7.55%	-32.49%	-39.8%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	13.3x	9.83x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.7x	0.67x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-0.9x	0.3x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.28x	0.26x
EV / Revenue	0x	0x	0x	0x	0x	0.28x	0.26x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.52x	5.96x
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	8,910.00	8,910.00
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	13.3x	-	-	-.--%	53.79M
BRIDGESTONE CORPORATION	14.14x	1.08x	5.77x	3.25%	32.27B
MICHELIN (CGDE)	14.07x	0.98x	5.54x	4%	25.08B
PIRELLI & C. S.P.A.	14.94x	1.26x	5.47x	3.89%	8.23B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.42x	1.1x	5.3x	3.44%	6.75B
SAILUN GROUP CO., LTD.	10.21x	0.96x	6.01x	2.4%	5.91B
MRF LIMITED	25x	1.58x	12.2x	0.18%	5.65B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.82x	0.49x	3.16x	4.72%	5.54B
ZHONGCE RUBBER GROUP CO., LTD.	9x	-	-	2.88%	5.18B
BALKRISHNA INDUSTRIES LIMITED	30.29x	3.62x	17.92x	0.76%	4.95B
Average	14.52x	1.38x	7.67x	2.55%	9.96B
Weighted average by Cap.	14.26x	1.19x	6.53x	3.22%