Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 20/08/2026			5-day change	1st Jan Change
10,450.00 ^VND	+0.48%		-1.42%	-29.39%

07-20	Danang Rubber Joint Stock Company Provides Earnings Guidance for the Third Quarter and Nine Months of 2026	CI
07-17	Danang Rubber Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	1,613,786	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-29.39%	-
Enterprise Value (EV)	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,613,786	1,613,786
Change	-	-36.91%	28.64%	7.55%	-32.49%	-29.39%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	13.4x	9.14x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.81x	0.77x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-15.03x	0.2x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.33x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.3x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.72x	5.91x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	1,308	1,385	-	923.1	-	500	500
Rate of return	5.21%	8.74%	-	4.21%	-	4.78%	4.78%
EPS ²	1,884	1,998	1,604	1,500	785	778	1,143
Distribution rate	69.4%	69.3%	-	61.5%	-	64.3%	43.7%
Net sales ¹	4,379,518	4,898,588	4,495,175	4,673,029	5,003,830	4,944,500	5,392,000
EBITDA	524,144	563,185	453,429	402,966	-	-	-
EBIT ¹	365,263	385,530	306,989	290,645	150,905	209,000	273,000
Net income ¹	290,948	308,471	247,741	231,690	121,202	124,000	119,500
Net Debt	-	-	-	-	-	-	-
Reference price ²	25,115.38	15,846.15	20,384.62	21,923.08	14,800.00	10,450.00	10,450.00
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	13.43x	-	-	4.78%	61.82M
PIRELLI & C. S.P.A.	14.2x	1.22x	5.28x	4.03%	8.31B
MRF LIMITED	25.69x	1.69x	12.71x	0.18%	5.94B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	6.05x	0.52x	3.31x	4.72%	5.82B
BALKRISHNA INDUSTRIES LIMITED	29.07x	3.61x	17.13x	0.74%	4.8B
CHENG SHIN RUBBER IND. CO., LTD.	22.5x	1.24x	8.06x	3.56%	3.2B
APOLLO TYRES LIMITED	16.36x	0.95x	7.55x	1.48%	2.85B
SHANDONG LINGLONG TYRE CO.,LTD.	14.67x	0.97x	7.38x	2.65%	2.42B
QINGDAO SENTURY TIRE CO., LTD.	9.41x	-	-	5.14%	2.19B
TRIANGLE TYRE CO.,LTD	10.48x	-	-	-	1.55B
Average	16.19x	1.46x	8.77x	3.03%	3.71B
Weighted average by Cap.	17.15x	1.49x	8.58x	2.78%