Valuation Dong Phu Rubber

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 02/07/2026			5-day change	1st Jan Change
39,200.00 ^VND	+0.64%		+0.90%	+3.16%

06-09	Dong Phu Rubber Joint Stock Company Announces Change in 16th Certificate of Business Registration	CI
06-02	Dong Phu Rubber Joint Stock Company Announces General Director Changes, Effective June 01, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,117,500	2,270,400	2,745,595	3,371,174	3,301,665	3,405,929	-
Change	-	-27.17%	20.93%	22.78%	-2.06%	3.16%	-
Enterprise Value (EV)	3,117,500	2,270,400	2,745,595	3,371,174	3,301,665	3,405,929	3,405,929
Change	-	-27.17%	20.93%	22.78%	-2.06%	3.16%	0%
P/E	6.74x	19x	15.2x	12.1x	10.4x	6.48x	7.92x
PBR	1.08x	0.97x	1.29x	-	-	-	-
PEG	-	-0.3x	0.3x	0.2x	0.8x	0.1x	-0.4x
Capitalization / Revenue	2.56x	1.86x	2.7x	2.75x	2.78x	2.37x	2.48x
EV / Revenue	0x	0x	0x	0x	0x	2.37x	2.48x
EV / EBITDA	0x	0x	0x	-	-	6.14x	7.44x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	750	-	-	-	-	3,760	2,583
Rate of return	2.07%	-	-	-	-	9.59%	6.59%
EPS ²	5,376	1,393	2,076	3,217	3,638	6,047	4,950
Distribution rate	14%	-	-	-	-	62.2%	52.2%
Net sales ¹	1,217,876	1,222,028	1,018,687	1,224,568	1,188,005	1,438,000	1,373,000
EBITDA ¹	492,214	439,749	285,873	-	-	555,000	458,000
EBIT	368,128	311,140	160,195	257,273	308,320	-	-
Net income ¹	448,504	239,607	206,144	279,493	316,090	525,000	430,000
Net Debt	-	-	-	-	-	-	-
Reference price ²	36,250.00	26,400.00	31,600.00	38,800.00	38,000.00	39,200.00	39,200.00
Nbr of stocks (in thousands)	86,000	86,000	86,886	86,886	86,886	86,886	-
Announcement Date	20/01/22	17/01/23	19/01/24	24/01/25	28/01/26	-	-

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.($)
DONG PHU RUBBER	-	-	-	-	129M
CHINA HAINAN RUBBER INDUSTRY GROUP CO.,LTD.	83.83x	-	-	-	3.17B
PHUOC HOA RUBBER	6.53x	-	-	5.51%	328M
Average	45.18x			5.51%	1.21B
Weighted average by Cap.	76.59x			5.51%