|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57,800.00 VND | -1.03% |
|
-6.62% | -1.20% |
Company Valuation: Phuoc Hoa Rubber
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,661,093 | 5,338,668 | 6,734,310 | 7,208,557 | 7,926,703 | 7,831,854 | - | - |
| Change | - | -44.74% | 26.14% | 7.04% | 9.96% | -1.2% | - | - |
| Enterprise Value (EV) | 9,661,093 | 5,338,668 | 6,734,310 | 7,208,557 | 7,926,703 | 7,831,854 | 7,831,854 | 7,831,854 |
| Change | - | -44.74% | 26.14% | 7.04% | 9.96% | -1.2% | 0% | 0% |
| P/E | 18.5x | 6.28x | 10.8x | 17.1x | 16.7x | 4.5x | 4.9x | 7.72x |
| PBR | 3.23x | 1.62x | 1.76x | 1.84x | 1.86x | 1.52x | 1.15x | 1.12x |
| PEG | - | 0.1x | -0.4x | -0.5x | 1.3x | 0x | -0.6x | -0.2x |
| Capitalization / Revenue | 4.97x | 3.12x | 4.98x | 4.41x | 4.42x | 4.33x | 4.48x | 3.69x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 4.33x | 4.48x | 3.69x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 15.3x | 16.6x | 9.69x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 22.7x | 28.8x | 16.2x |
| EV / FCF | 0x | 0x | 0x | - | 0x | 34.7x | 21.2x | 26.9x |
| FCF Yield | 1.36% | 12.2% | 3.38% | - | 7.03% | 2.89% | 4.72% | 3.72% |
| Dividend per Share 2 | 2,500 | 4,000 | 3,000 | - | - | 2,750 | 3,900 | 2,300 |
| Rate of return | 3.51% | 10.2% | 6.04% | - | - | 4.76% | 6.75% | 3.98% |
| EPS 2 | 3,850 | 6,272 | 4,592 | 3,115 | 3,502 | 12,854 | 11,799 | 7,487 |
| Distribution rate | 64.9% | 63.8% | 65.3% | - | - | 21.4% | 33.1% | 30.7% |
| Net sales 1 | 1,942,366 | 1,708,579 | 1,351,024 | 1,633,091 | 1,794,933 | 1,810,200 | 1,747,400 | 2,123,000 |
| EBITDA 1 | 490,376 | 378,204 | 333,330 | 392,732 | 441,391 | 513,500 | 472,500 | 808,000 |
| EBIT 1 | 371,267 | 244,260 | 195,395 | 252,574 | 288,496 | 344,800 | 272,000 | 484,000 |
| Net income 1 | 541,874 | 886,933 | 622,154 | 460,049 | 513,443 | 1,802,183 | 1,772,167 | 932,000 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 71,300.00 | 39,400.00 | 49,700.00 | 53,200.00 | 58,500.00 | 57,800.00 | 57,800.00 | 57,800.00 |
| Nbr of stocks (in thousands) | 135,499 | 135,499 | 135,499 | 135,499 | 135,499 | 135,499 | - | - |
| Announcement Date | 20/01/22 | 18/01/23 | 19/01/24 | 01/04/25 | 30/01/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
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
- PHR Stock
- Valuation Phuoc Hoa Rubber
Select your edition
All financial news and data tailored to specific country editions
