Valuation Danang Rubber

Stocks

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

10-19	Danang Rubber Joint Stock Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
07-20	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	20/01/22	17/01/23	19/01/24	20/01/25	17/01/26	-	-

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%