|
End-of-day quote
Ho Chi Minh S.E.
2026-10-23
|
5-day change | 1st Jan Change | ||
| 31,750.00 VND | -0.47% |
|
+2.75% | +21.18% |
Company Valuation: Vietnam Rubber Industry Group -
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 147,800,000 | 84,800,000 | 121,400,000 | 104,800,000 | 127,000,000 | - | - |
| Change | - | - | 43.16% | -13.67% | 21.18% | - | - |
| Enterprise Value (EV) | 147,800,000 | 84,800,000 | 121,400,000 | 104,800,000 | 127,000,000 | 127,000,000 | 127,000,000 |
| Change | - | - | 43.16% | -13.67% | 21.18% | 0% | 0% |
| P/E | - | 43.7x | 23.5x | 21x | 15.3x | 15.3x | 16.5x |
| PBR | - | - | 2.29x | 1.86x | 1.99x | 1.74x | 1.56x |
| PEG | - | - | 0x | -6.94x | 0.2x | 126.87x | -2.34x |
| Capitalization / Revenue | - | 3.83x | 4.62x | 3.6x | 3.83x | 3.83x | 3.73x |
| EV / Revenue | - | 0x | 0x | 0x | 3.83x | 3.83x | 3.73x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 12.6x | 13x | 12.7x |
| EV / EBIT | - | 0x | 0x | 0x | 21.7x | 20.2x | 18.9x |
| EV / FCF | - | - | - | - | 22.3x | 20.9x | 18.9x |
| FCF Yield | - | - | - | - | 4.48% | 4.79% | 5.29% |
| Dividend per Share 2 | 600 | - | - | - | 1,000 | 766.7 | 766.7 |
| Rate of return | 1.62% | - | - | - | 3.15% | 2.41% | 2.41% |
| EPS 2 | - | 485 | 1,289 | 1,250 | 2,073 | 2,076 | 1,929 |
| Distribution rate | - | - | - | - | 48.2% | 36.9% | 39.7% |
| Net sales 1 | - | 22,138,403 | 26,254,333 | 29,078,056 | 33,184,500 | 33,131,333 | 34,062,667 |
| EBITDA 1 | 7,498,877 | 4,995,423 | 6,839,690 | 8,068,273 | 10,083,000 | 9,780,667 | 10,028,000 |
| EBIT 1 | - | 2,506,997 | 4,213,868 | 4,965,910 | 5,854,500 | 6,288,750 | 6,734,333 |
| Net income 1 | - | 2,623,175 | 4,213,320 | 5,318,552 | 7,430,167 | 7,920,833 | 7,433,000 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 36,950.00 | 21,200.00 | 30,350.00 | 26,200.00 | 31,750.00 | 31,750.00 | 31,750.00 |
| Nbr of stocks (in thousands) | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | - | - |
| Announcement Date | 4/5/22 | 3/20/24 | 1/26/25 | 3/29/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.39x | - | - | 3.13% | 4.94B | |
| 13.76x | 1.05x | 5.62x | 3.34% | 31.62B | |
| 13.33x | 0.94x | 5.28x | 4.22% | 23.88B | |
| 14.59x | 1.23x | 5.36x | 3.98% | 8.07B | |
| 8.19x | 1.08x | 5.19x | 3.54% | 6.61B | |
| 8.96x | 0.92x | 5.25x | 3.31% | 5.72B | |
| 5.74x | 0.48x | 3.06x | 4.85% | 5.66B | |
| 8.03x | - | - | 3.79% | 5.32B | |
| 23.72x | 1.5x | 11.58x | 0.19% | 5.32B | |
| 25.79x | 3.26x | 15.55x | 0.88% | 4.3B | |
| Average | 13.75x | 1.31x | 7.11x | 3.12% | 10.14B | |
| Weighted average by Cap. | 13.46x | 1.13x | 6.11x | 3.44% |
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
- Stock Market
- Stocks
- GVR Stock
- Valuation Vietnam Rubber Industry Group -
Select your edition
All financial news and data tailored to specific country editions
