EN DE

The Southern Rubber Industry Joint Stock Company (CSM) Fair Value & Analysis

Consumer Cyclical · VN · Market cap 1.5T VND

TS The Southern Rubber Industry Joint Stock Company CSM · VN
Price14,600 VND
Fair Value9,783 VND
Upside-33.0%
Quality55/100
Watch The Southern Rubber Industry Joint Stock Company for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.2% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/13)
Narrow moat 33/100
Evidence: High Range 7,017 VND – 12,229 VND Share as image

Fair value as of: Jul 13, 2026

From 22 valuation models · updated 28 days ago

Fair value updated Jul 13, 2026, revised from 8,213 VND to 9,783 VND (+19.1%) since Jun 24, 2026. Share price +1.7% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (12,229 VND). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

20,101 VND 9,782 VND Fair Value 9,783 VND Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range 9,782 VND – 20,101 VND · fair‑value band 7,017 VND – 12,229 VND · the 14,600 VND price screens above the 9,783 VND fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

The Southern Rubber Industry Joint Stock Company (CSM) currently trades at 14,600 VND, while our model-based Fair Value estimate is 9,783 VND, implying the stock looks roughly 33.0% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, The Southern Rubber Industry Joint Stock Company generated revenue of 4.2T VND at a net margin of 1.2%. Revenue grew 8.2% year over year. It earns a return on equity of 3.6%. Net debt stands at 1.4T VND. Fundamentals as of Jul 13, 2026

Our scenario range runs from 7,017 VND (bear case) to 12,229 VND (bull case); at 14,600 VND, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 29% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -33%, CSM screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 46,483 VND 63,138 VND 92,777 VND 80
Residual Income 9,755 VND 9,537 VND 8,274 VND 76
Rev-Margin DCF 21,446 VND 25,062 VND 30,044 VND 74
All 22 models by family
DCF Models
FCF DCF 44,421 VND 61,428 VND 94,161 VND 38
Owner Earnings 11,030 VND 13,893 VND 19,402 VND 31
5Y Revenue Exit 21,446 VND 24,152 VND 27,980 VND 39
5Y EBITDA Exit 28,574 VND 36,497 VND 47,005 VND 41
5Y P/E Exit 22,806 VND 26,507 VND 31,060 VND 38
10Y Revenue Exit 29,714 VND 32,546 VND 35,077 VND 36
10Y EBITDA Exit 34,249 VND 40,357 VND 46,508 VND 37
10Y P/E Exit 30,667 VND 34,036 VND 36,927 VND 35
Earnings-Based
Graham-Dodd 2,792 VND 3,413 VND 3,840 VND 54
EPV 6,456 VND 6,842 VND 7,184 VND 59
Multiples
P/E Multiple 6,776 VND 9,035 VND 11,293 VND 63
P/S Multiple 5,236 VND 6,981 VND 8,727 VND 58
P/B Multiple 5,236 VND 6,981 VND 8,727 VND 55
EV/EBIT 10,156 VND 12,117 VND 14,078 VND 53
EV/EBITDA 21,767 VND 27,599 VND 33,431 VND 54
EV/Revenue 8,238 VND 9,938 VND 11,637 VND 43
Asset-Based
NCAV (Graham) 6,610 VND 8,858 VND 13,221 VND 50
Growth DCF
Growth DCF 46,483 VND 63,138 VND 92,777 VND 80
Rev-Margin DCF 21,446 VND 25,062 VND 30,044 VND 74
Economic Profit
Residual Income 9,755 VND 9,537 VND 8,274 VND 76
ROIC Compounder 6,456 VND 6,842 VND 7,184 VND 72
Growth Earnings
Growth-Adj P/E 4,776 VND 6,824 VND 8,871 VND 68

Widest divergence: DCF Models (32,546 VND) versus Earnings-Based (3,413 VND). Highest evidence: Growth DCF (80).

Notify me when CSM reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 4.2T VND
Revenue growth (YoY) +8.2%
Net margin 1.2%
Return on equity 3.6%
Free cash flow 407B VND FY2025
P/E ratio 30.2
More key figures
Operating margin 4.0%
EPS (TTM) 474.98 VND
EPS growth (YoY) +33.9%
Net debt 1.4T VND FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 53 · Market factors (momentum, volatility) 63

Profitability 34
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 32
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 51
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

The Southern Rubber Industry Joint Stock Company 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.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
4.1T VND
Latest YoY
−12.1%
Avg. growth/yr (3Y) 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.
−8.0%
Avg. growth/yr (5Y) 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.
−2.5%
Avg. growth/yr (6Y) 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.
−0.5%
Revenue −3.8%/yr
FY21 4.8T VND
FY22 5.3T VND
FY23 5.2T VND
FY24 4.7T VND
FY25 4.1T VND
Net income +0.3%/yr
FY21 42.0B VND
FY22 79.2B VND
FY23 60.4B VND
FY24 72.1B VND
FY25 42.6B VND

CSM screens 33% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "The Southern Rubber Industry Joint Stock Company Fair Value". https://www.fairvalue-calculator.com/stock/CSM

Peer Group

Auto Parts · 642 stocks

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.

Quality Score 55 · Above median
Fair Value upside −33% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 8% · Above median
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 30.2× · Pricier than median
P/B 1.09× · Cheaper than median
P/S (TTM) 0.35× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.8× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 16
FUTURE 41 · sector 23
PAST 14 · sector 26
HEALTH 98 · sector 95
DIVIDEND 0 · sector 30

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare The Southern Rubber Industry Joint Stock Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is The Southern Rubber Industry Joint Stock Company (CSM) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 9,783 VND versus a price of 14,600 VND, about −33% (overvalued).
What is the fair value of CSM?
Our model-based fair value for The Southern Rubber Industry Joint Stock Company is 9,783 VND (as of Jul 13, 2026), built from audited fundamentals. The current price is 14,600 VND.
What is the quality score of CSM?
The Southern Rubber Industry Joint Stock Company has a Quality Score of 55/100. 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 revenue of The Southern Rubber Industry Joint Stock Company (CSM)?
The Southern Rubber Industry Joint Stock Company reported trailing-twelve-month revenue of about 4.2T VND (latest available figure, as of Jul 13, 2026).
What is the net profit margin of CSM?
The net profit margin of The Southern Rubber Industry Joint Stock Company is about 1.2%, meaning it keeps roughly 1.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track The Southern Rubber Industry Joint Stock Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.