Southern Rubber Industry JSC (CSM) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Southern Rubber Industry JSC stock VND 10,761, price VND 11,550, that is 6.8% below the price, quality 54 out of 100. Rating: fairly valued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range 9,782 VND – 20,101 VND · fair‑value band 9,681 VND – 13,451 VND · the 11,550 VND price screens above the 10,761 VND fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Southern Rubber Industry JSC in your weekly email
Every Wednesday you see whether Southern Rubber Industry JSC is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
The Southern Rubber Industry Joint Stock Company engages in the manufacture and trading of industrial and commercial rubber products in South East Asia and internationally.
Show moreShow less
The company offers bicycle, motorcycle, truck, e-vehicle, and specific tires and tubes; passenger car radial tires; and ADVENZA PCR tires, as well as retread tires, gloves, and technical tires.
It is also involved in the trading, export, and import of raw materials, chemicals, and rubber industrial equipment; trading of real estate; and the provision of business services. The company was founded in 1976 and is headquartered in Ho Chi Minh City, Vietnam.
Stock analysis
Southern Rubber Industry JSC (CSM) currently trades at 11,550 VND, while our model-based Fair Value estimate is 10,761 VND, so the stock looks roughly fairly valued today (gap 7.3%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 32,289 VND per share, and 11 of the 22 models we run sit above the 11,550 VND price.
Bear case: the Dividend Discount group reads lowest at 2,171 VND, and 11 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 9,681 VND (bear) to 13,451 VND (bull), the price of 11,550 VND sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Southern Rubber Industry JSC reported revenue of 4.1T VND in FY2025 versus 4.8T VND in FY2021, a compound −3.8%/yr. Reported net income was 42.6B VND in FY2025, compounding +0.3%/yr from FY2021.
Key figures
Market cap 1.2T VND (≈ $46.8M) Micro · P/E ratio 33.7 · P/S ratio 0.28 · EPS (TTM) 342.26 VND · Dividend yield 2.5% · Net margin 1.3% · Return on equity 4.1% · Return on assets (EBIT) 3.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (medium confidence).
What moves the price
The share trades about 22% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −7%, CSM screens cheaper than that median.
Fair Value models
Bear9,681 VNDFair Value 10,761 VNDBull13,451 VND
Price 11,550 VND · Downside -6.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (293.50 VND per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF33,594 VND40,598 VND51,673 VND82
Growth DCF34,236 VND40,786 VND50,384 VND80
Owner Earnings17,958 VND21,227 VND26,397 VND78
All 22 models by family
DCF Models
FCF DCF33,594 VND40,598 VND51,673 VND82
Owner Earnings17,958 VND21,227 VND26,397 VND78
5Y Revenue Exit20,647 VND22,935 VND26,169 VND74
5Y EBITDA Exit26,379 VND32,833 VND41,392 VND77
5Y P/E Exit21,740 VND24,823 VND28,633 VND72
10Y Revenue Exit26,914 VND28,986 VND30,784 VND68
10Y EBITDA Exit29,847 VND34,008 VND38,104 VND70
10Y P/E Exit27,530 VND29,944 VND31,969 VND65
Earnings-Based
Graham-Dodd2,792 VND3,413 VND3,840 VND67
EPV5,738 VND5,902 VND6,034 VND74
Dividend Discount
Gordon GGM1,969 VND2,095 VND2,280 VND69
DDM Multi-Stage1,969 VND2,248 VND2,591 VND67
Multiples
P/E Multiple6,776 VND9,035 VND11,293 VND63
P/S Multiple5,236 VND6,981 VND8,727 VND58
P/B Multiple11,304 VND15,072 VND18,839 VND55
EV/EBITDA4,433 VND10,265 VND16,097 VND63
Asset-Based
NCAV (Graham)3,676 VND5,570 VND6,963 VND54
Growth DCF
Growth DCF34,236 VND40,786 VND50,384 VND80
Rev-Margin DCF20,647 VND23,793 VND28,172 VND74
Economic Profit
Residual Income8,127 VND8,262 VND8,578 VND76
ROIC Compounder5,738 VND5,902 VND6,034 VND72
Growth Earnings
Growth-Adj P/E4,776 VND6,824 VND8,871 VND67
The fair value above starts from this blend and is adjusted for a cyclical trough year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−12.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−8.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.5%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.5%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in VND ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in VND: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−1.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.1%
Dividend (yield on the price)2.5%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 1%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−5.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Vietnam: IMF forecast 4.1% a year to 2030, 3.1% from 2016 to 2025) that is about −8.8% a year for the price.
Compare Southern Rubber Industry JSC with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 655 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside−6.8% · Below median
Profitability
Return on equity (12 months)4.1% · Below median
Return on assets1.1% · Bottom 25%
Net margin (12 months)1.3% · Bottom 25%
Operating margin (12 months)4.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)3.8% · Below median
Dividend yield (12 months)2.5% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Southern Rubber Industry JSC Fair Value". https://www.fairvalue-calculator.com/stock/CSM
Frequently asked questions
Is Southern Rubber Industry JSC (CSM) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 10,761 VND versus a price of 11,550 VND, about 7% lower (fairly valued).
What is the fair value of CSM?
Our model-based fair value for Southern Rubber Industry JSC is 10,761 VND (as of Nov 7, 2026), built from audited fundamentals. The current price: 11,550 VND.
What is the quality score of CSM?
Southern Rubber Industry JSC has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Southern Rubber Industry JSC (CSM)?
Our model-based price target is the fair value of 10,761 VND (as of Nov 7, 2026) from 22 valuation models. Cautious scenario 9,681 VND, optimistic scenario 13,451 VND. It is a calculation from audited fundamentals, not an analyst target.
What is the Southern Rubber Industry JSC stock forecast for 2026?
Our models put fair value at 10,761 VND, about 7% lower versus a price of 11,550 VND (fairly valued). Cautious scenario 9,681 VND, optimistic scenario 13,451 VND. The calculation is refreshed regularly with new filings.
What is the revenue of Southern Rubber Industry JSC (CSM)?
Southern Rubber Industry JSC reported trailing-twelve-month revenue of about 4.3T VND (latest available figure, as of Nov 7, 2026).
Does Southern Rubber Industry JSC pay a dividend?
Southern Rubber Industry JSC currently shows a dividend yield of 2.50% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Southern Rubber Industry JSC (CSM)?
Southern Rubber Industry JSC has a dividend yield of 2.5%.
What growth is priced into Southern Rubber Industry JSC (CSM)?
For today's price to be fair in a discounted-cash-flow model, Southern Rubber Industry JSC would have to grow free cash flow by -5.1 % per year for five years (discount rate 13.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.5 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of CSM use?
Our models discount Southern Rubber Industry JSC at 13.4 %: a base by market capitalisation (nano), country premium for Vietnam. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Southern Rubber Industry JSC that is -5.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.4 %) and the same formula as our fair value.
How much growth has Southern Rubber Industry JSC (CSM) delivered so far?
Over the past 5 years revenue at Southern Rubber Industry JSC grew -2.5 % a year. The price currently implies free-cash-flow growth of -5.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Southern Rubber Industry JSC (CSM) growing?
The median revenue growth in the sector is +8.6 % a year. That is the yardstick for the growth priced into Southern Rubber Industry JSC (-5.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Southern Rubber Industry JSC (CSM)?
The free-cash-flow yield on the price is 34.00 %: that much free cash flow Southern Rubber Industry JSC produces per unit of market value. When it exceeds the discount rate of our models (13.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Southern Rubber Industry JSC (CSM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Southern Rubber Industry JSC it is 10,761 VND per share (as of Nov 7, 2026), against a price of 11,550 VND. It is the blended result of 22 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Southern Rubber Industry JSC stock overvalued or undervalued in 2026?
As of Nov 7, 2026, CSM trades above its calculated fair value: price 11,550 VND, fair value 10,761 VND, a gap of about −7% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CSM?
No. The price is what the market pays today (11,550 VND); the fair value is what the company's own numbers justify (10,761 VND). For Southern Rubber Industry JSC the two are 788.87 VND per share apart. That gap is exactly why we show both numbers side by side.
How much is Southern Rubber Industry JSC worth?
The market values Southern Rubber Industry JSC at about 1.2T VND (market capitalisation, as of Nov 7, 2026). Per share that is 11,550 VND; our models calculate a fair value of 10,761 VND per share.
What do the bullish and bearish scenarios say about CSM?
Our models span a range for Southern Rubber Industry JSC: cautious scenario 9,681 VND, base 10,761 VND, optimistic 13,451 VND per share (as of Nov 7, 2026, price 11,550 VND). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CSM?
Southern Rubber Industry JSC trades at a price-to-earnings ratio of 33.7 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 10,761 VND is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 22.2. Other multiples: P/B 0.9, P/S 0.3, EV/EBITDA 2.6.
How solid is the balance sheet of Southern Rubber Industry JSC (CSM)?
Balance-sheet figures for Southern Rubber Industry JSC (as of Nov 7, 2026): return on equity 4.1%, debt of 0.04 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is CSM from its 52-week high?
Southern Rubber Industry JSC trades at 11,550 VND, about 22% below its 52-week high of 14,900 VND and 1% above the low of 11,400 VND (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 10,761 VND is for.
Which stocks are comparable to Southern Rubber Industry JSC?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Southern Rubber Industry JSC stock attractive at the current price?
The data as of Nov 7, 2026: price 11,550 VND, calculated fair value 10,761 VND (−7%), Quality Score 54/100, from 22 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CSM calculated?
We run Southern Rubber Industry JSC through 22 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 10,761 VND builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Southern Rubber Industry JSC itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Southern Rubber Industry JSC (CSM)?
The closing price on Nov 6, 2026 was 11,550 VND. Our model-based fair value is 10,761 VND, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Southern Rubber Industry JSC right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Southern Rubber Industry JSC
How large is the market capitalisation of Southern Rubber Industry JSC (CSM)?
The market capitalisation of Southern Rubber Industry JSC is 1.2T VND (≈ $46.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Southern Rubber Industry JSC (CSM)?
The price-to-sales ratio of Southern Rubber Industry JSC is 0.28 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Southern Rubber Industry JSC (CSM)?
Earnings per share at Southern Rubber Industry JSC are 342.26 VND (price ÷ EPS = P/E 33.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Southern Rubber Industry JSC (CSM)?
The dividend yield of Southern Rubber Industry JSC is 2.5% (payout 84.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Southern Rubber Industry JSC (CSM)?
The net margin of Southern Rubber Industry JSC is 1.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Southern Rubber Industry JSC (CSM)?
The return on equity (ROE) of Southern Rubber Industry JSC is 4.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Southern Rubber Industry JSC (CSM)?
On an EBIT basis the return on assets of Southern Rubber Industry JSC is 3.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Southern Rubber Industry JSC (CSM)?
The operating margin of Southern Rubber Industry JSC is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Southern Rubber Industry JSC (CSM)?
Revenue at Southern Rubber Industry JSC is growing +3.8% versus a year earlier (3y avg −8.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Southern Rubber Industry JSC (CSM)?
Earnings per share at Southern Rubber Industry JSC are growing +5.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Southern Rubber Industry JSC (CSM) carry?
The net debt of Southern Rubber Industry JSC is 1.4T VND (fiscal year 2025, ≈ 3.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Southern Rubber Industry JSC in the live analysis
One click puts Southern Rubber Industry JSC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026