Valuation Tay Ninh Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 2026-06-19			5-day change	1st Jan Change
77,200.00 ^VND	+0.39%		+0.92%	+0.26%

Jun. 08	Tay Ninh Rubber Joint Stock Company Provides Profit Distribution Plan for 2025	CI
Jun. 08	Tay Ninh Rubber Joint Stock Company Provides Earnings Guidance for 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,060,150	1,309,169	888,312	905,788	1,566,925	2,310,000
Change	-	23.49%	-32.15%	1.97%	72.99%	47.42%
Enterprise Value (EV) ¹	1,180,882	1,462,407	1,064,703	1,009,024	1,352,844	1,828,705
Change	-	23.84%	-27.2%	-5.23%	34.07%	35.17%
P/E	11.5x	13.5x	16.8x	13.4x	7.08x	9.04x
PBR	0.68x	0.84x	0.56x	0.55x	0.83x	1.09x
PEG	-	2.52x	-0.4x	0.5x	0x	0.7x
Capitalization / Revenue	2.93x	3.14x	1.7x	1.61x	2.11x	2.74x
EV / Revenue	3.27x	3.5x	2.03x	1.79x	1.82x	2.17x
EV / EBITDA	18.7x	16x	10.1x	9.36x	5.09x	6.92x
EV / EBIT	32.8x	23.6x	16.1x	16.4x	6.38x	9.73x
EV / FCF	181x	177x	32x	19x	5.31x	6.46x
FCF Yield	0.55%	0.57%	3.13%	5.26%	18.8%	15.5%
Dividend per Share ²	1,900	1,900	1,000	900	2,500	-
Rate of return	5.22%	4.23%	3.28%	2.89%	4.65%	-
EPS ²	3,168	3,338	1,821	2,321	7,598	8,521
Distribution rate	60%	56.9%	54.9%	38.8%	32.9%	-
Net sales ¹	361,522	417,464	523,464	562,679	744,135	843,795
EBITDA ¹	63,287	91,536	104,963	107,834	265,793	264,252
EBIT ¹	35,950	61,847	66,161	61,625	212,196	187,859
Net income ¹	92,280	97,218	74,991	67,591	221,285	250,577
Net Debt ¹	120,732	153,238	176,391	103,237	-214,081	-481,295
Reference price ²	36,400.00	44,950.00	30,500.00	31,100.00	53,800.00	77,000.00
Nbr of stocks (in thousands)	29,125	29,125	29,125	29,125	29,125	30,000
Announcement Date	2/23/21	2/24/22	3/10/23	2/28/24	2/27/25	3/26/26

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.($)
TAY NINH RUBBER	-	-	-	-	87.95M
CHINA HAINAN RUBBER INDUSTRY GROUP CO.,LTD.	95.67x	-	-	-	3.63B
PHUOC HOA RUBBER	7.8x	-	-	4.23%	334M
Average	51.73x			4.23%	1.35B
Weighted average by Cap.	88.25x			4.23%