Company Valuation: Art Design and Communication

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 73,592 83,537 73,990
Change - 13.51% -11.43%
Enterprise Value (EV) 1 19,349 5,631 5,200
Change - -70.9% -7.65%
P/E 6.46x 7.48x 8.24x
PBR 0.94x 1x 0.87x
PEG - -3.96x -0.4x
Capitalization / Revenue 0.17x 0.2x 0.2x
EV / Revenue 0.04x 0.01x 0.01x
EV / EBITDA 1.01x 0.33x 0.42x
EV / EBIT 1.13x 0.35x 0.46x
EV / FCF 0.74x 0.21x -4.12x
FCF Yield 135% 469% -24.3%
Dividend per Share 2 - 1,500 -
Rate of return - 7.14% -
EPS 2 2,862 2,808 2,256
Distribution rate - 53.4% -
Net sales 1 431,662 412,294 363,020
EBITDA 1 19,194 17,146 12,383
EBIT 1 17,172 16,025 11,391
Net income 1 14,232 13,962 11,070
Net Debt 1 -54,243 -77,906 -68,790
Reference price 2 18,500.00 21,000.00 18,600.00
Nbr of stocks (in thousands) 3,978 3,978 3,978
Announcement Date 3/28/25 3/28/25 4/3/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.3M
28.79x14.68x20.86x0.75% 662B
35.02x6.42x22.78x1.03% 77.11B
23.5x4.6x10.13x0.72% 67.29B
-106.62x24.05x57.83x-.--% 66.55B
10.38x1.38x7.12x1.06% 45.17B
45.17x1.67x9.32x-.--% 44.93B
19.68x3.36x8.01x1.61% 31.59B
19.79x6.06x11.56x-.--% 25.91B
9.41x2.53x6.09x-.--% 23.59B
Average 9.46x 7.19x 17.08x 0.57% 104.42B
Weighted average by Cap. 19.25x 12.05x 20.62x 0.69%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ADC Stock
  4. Valuation Art Design and Communication