Company Valuation: Dong Phu Rubber

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,117,500 2,270,400 2,745,595 3,371,174 3,301,665 3,245,190 - -
Change - -27.17% 20.93% 22.78% -2.06% -1.71% - -
Enterprise Value (EV) 3,117,500 2,270,400 2,745,595 3,371,174 3,301,665 3,245,190 3,245,190 3,245,190
Change - -27.17% 20.93% 22.78% -2.06% -1.71% 0% 0%
P/E 6.74x 19x 15.2x 12.1x 10.4x 5.08x 6.35x -
PBR 1.08x 0.97x 1.29x - - 0.8x - -
PEG - -0.3x 0.3x 0.2x 0.8x 0x -0.3x -
Capitalization / Revenue 2.56x 1.86x 2.7x 2.75x 2.78x 2.43x 2.36x 2.24x
EV / Revenue 0x 0x 0x 0x 0x 2.43x 2.36x 2.24x
EV / EBITDA 0x 0x 0x - - 4.15x 7.09x -
EV / EBIT 0x 0x 0x 0x 0x 8.54x 6.43x 9.75x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 750 - - - - 3,380 2,542 2,500
Rate of return 2.07% - - - - 9.05% 6.8% 6.69%
EPS 2 5,376 1,393 2,076 3,217 3,638 7,347 5,880 -
Distribution rate 14% - - - - 46% 43.2% -
Net sales 1 1,217,876 1,222,028 1,018,687 1,224,568 1,188,005 1,336,500 1,377,333 1,449,000
EBITDA 1 492,214 439,749 285,873 - - 781,500 458,000 -
EBIT 1 368,128 311,140 160,195 257,273 308,320 380,000 505,000 333,000
Net income 1 448,504 239,607 206,144 279,493 316,090 638,000 424,367 368,800
Net Debt - - - - - - - -
Reference price 2 36,250.00 26,400.00 31,600.00 38,800.00 38,000.00 37,350.00 37,350.00 37,350.00
Nbr of stocks (in thousands) 86,000 86,000 86,886 86,886 86,886 86,886 - -
Announcement Date 1/20/22 1/17/23 1/19/24 1/24/25 1/28/26 - - -
1VND in Million2VND
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.08x - - 9.06% 124M
109.33x - - - 4.18B
4.78x - - 4.47% 319M
Average 39.73x 6.77% 1.54B
Weighted average by Cap. 99.30x 5.76%

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

  1. Stock Market
  2. Stocks
  3. DPR Stock
  4. Valuation Dong Phu Rubber