Valuation Danang Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. 10/09/2026			5-day change	1st Jan Change
10,050.00 ^VND	+0.50%		-3.37%	-32.09%

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	1,552,014	-
Change	-	-36.91%	28.64%	7.55%	-32.49%	-32.09%	-
Enterprise Value (EV)	3,878,579	2,447,128	3,148,004	3,385,589	2,285,553	1,552,014	1,552,014
Change	-	-36.91%	28.64%	7.55%	-32.49%	-32.09%	0%
P/E	13.3x	7.93x	12.7x	14.6x	18.9x	12.9x	8.79x
PBR	2.19x	1.28x	1.7x	1.77x	-	0.78x	0.74x
PEG	-	1.31x	-0.6x	-2.25x	-0.4x	-14.47x	0.2x
Capitalization / Revenue	0.89x	0.5x	0.7x	0.72x	0.46x	0.31x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.29x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.43x	5.69x
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%	-	4.98%	4.98%
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	10,050.00	10,050.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DANANG RUBBER	12.85x	-	-	5%	59.6M
PIRELLI & C. S.P.A.	13.76x	1.19x	5.16x	4.16%	8.02B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.79x	0.5x	3.15x	4.99%	5.74B
MRF LIMITED	24.65x	1.61x	12.23x	0.18%	5.72B
BALKRISHNA INDUSTRIES LIMITED	27.01x	3.39x	16.1x	0.84%	4.49B
CHENG SHIN RUBBER IND. CO., LTD.	22x	1.21x	7.9x	3.64%	3.17B
APOLLO TYRES LIMITED	16.07x	0.94x	7.44x	1.51%	2.82B
SHANDONG LINGLONG TYRE CO.,LTD.	29.87x	1x	8.85x	0.92%	2.38B
QINGDAO SENTURY TIRE CO., LTD.	12.94x	-	-	2.07%	2.16B
KUMHO TIRE CO., INC.	5.64x	0.62x	3.33x	-	1.52B
Average	17.06x	1.31x	8.02x	2.59%	3.61B
Weighted average by Cap.	17.44x	1.38x	8.09x	2.59%