Valuation Phuoc Hoa Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-08-28			5-day change	1st Jan Change
61,700.00 ^VND	-.--%		+1.31%	+5.47%

Aug. 03	Phuoc Hoa Rubber Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jun. 01	Phuoc Hoa Rubber Joint Stock Company Announces Board Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,661,093	5,338,668	6,734,310	7,208,557	7,926,703	8,360,301	-	-
Change	-	-44.74%	26.14%	7.04%	9.96%	5.47%	-	-
Enterprise Value (EV)	9,661,093	5,338,668	6,734,310	7,208,557	7,926,703	8,360,301	8,360,301	8,360,301
Change	-	-44.74%	26.14%	7.04%	9.96%	5.47%	0%	0%
P/E	18.5x	6.28x	10.8x	17.1x	16.7x	4.8x	5.23x	8.24x
PBR	3.23x	1.62x	1.76x	1.84x	1.86x	1.62x	1.23x	1.2x
PEG	-	0.1x	-0.4x	-0.5x	1.3x	0x	-0.64x	-0.2x
Capitalization / Revenue	4.97x	3.12x	4.98x	4.41x	4.42x	4.62x	4.78x	3.94x
EV / Revenue	0x	0x	0x	0x	0x	4.62x	4.78x	3.94x
EV / EBITDA	0x	0x	0x	0x	0x	16.3x	17.7x	10.3x
EV / EBIT	0x	0x	0x	0x	0x	24.2x	30.7x	17.3x
EV / FCF	0x	0x	0x	-	0x	37x	22.6x	28.7x
FCF Yield	1.36%	12.2%	3.38%	-	7.03%	2.7%	4.43%	3.48%
Dividend per Share ²	2,500	4,000	3,000	-	-	2,750	3,900	2,300
Rate of return	3.51%	10.2%	6.04%	-	-	4.46%	6.32%	3.73%
EPS ²	3,850	6,272	4,592	3,115	3,502	12,854	11,799	7,487
Distribution rate	64.9%	63.8%	65.3%	-	-	21.4%	33.1%	30.7%
Net sales ¹	1,942,366	1,708,579	1,351,024	1,633,091	1,794,933	1,810,200	1,747,400	2,123,000
EBITDA ¹	490,376	378,204	333,330	392,732	441,391	513,500	472,500	808,000
EBIT ¹	371,267	244,260	195,395	252,574	288,496	344,800	272,000	484,000
Net income ¹	541,874	886,933	622,154	460,049	513,443	1,802,183	1,772,167	932,000
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	71,300.00	39,400.00	49,700.00	53,200.00	58,500.00	61,700.00	61,700.00	61,700.00
Nbr of stocks (in thousands)	135,499	135,499	135,499	135,499	135,499	135,499	-	-
Announcement Date	1/20/22	1/18/23	1/19/24	4/1/25	1/30/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PHUOC HOA RUBBER	4.8x	-	-	4.46%	321M
CHINA HAINAN RUBBER INDUSTRY GROUP CO.,LTD.	108.17x	-	-	-	4.13B
DONG PHU RUBBER	5.06x	-	-	9.09%	124M
Average	39.34x			6.77%	1.53B
Weighted average by Cap.	98.13x			5.75%