Valuation Asia Commercial Joint Stock Bank HANOI S.E.

Stocks

End-of-day quote HANOI S.E. 2021-07-09			5-day change	1st Jan Change
35,200.00 ^VND	-2.76%		-7.25%	+56.58%

08-18	Saigon Securities Downgrades Asia Commercial Bank JSC to Market Perform from Outperform; Price Target is VND25,000	MT
08-06	Asia Commercial Joint Stock Bank Changes Addresses of Branches and Sub-Branches in Dong Nai City	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	93,217,209	73,965,829	92,828,804	115,239,774	123,279,758	131,470,157	-	-
Change	-	-20.65%	25.5%	24.14%	6.98%	6.64%	-	-
Enterprise Value (EV)	93,217,209	73,965,829	92,828,804	115,239,774	123,279,758	131,470,157	131,470,157	131,470,157
Change	-	-20.65%	25.5%	24.14%	6.98%	6.64%	0%	0%
P/E	9.86x	5.46x	5.84x	7.03x	7.94x	7.1x	6.24x	5.5x
PBR	2.08x	1.27x	1.31x	1.38x	1.3x	1.19x	1.02x	0.89x
PEG	-	0.1x	0.3x	2.26x	-1.5x	0.4x	0.5x	0.4x
Capitalization / Revenue	3.96x	2.57x	3.33x	3.71x	4.1x	3.52x	3.07x	2.63x
EV / Revenue	0x	0x	0x	0x	0x	3.52x	3.07x	2.63x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.18x	4.5x	3.87x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	669.2	-	673.2	866.7	877.8
Rate of return	-	-	-	3.37%	-	2.97%	3.83%	3.88%
EPS ²	1,628	2,332	2,738	2,823	2,674	3,192	3,630	4,119
Distribution rate	-	-	-	23.7%	-	21.1%	23.9%	21.3%
Net sales ¹	23,563,997	28,790,067	27,881,907	31,033,487	30,052,435	37,350,750	42,769,475	50,065,454
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,334,221	17,185,022	21,872,230	22,612,156	22,873,524	25,365,000	29,183,286	33,950,750
Net income ¹	9,602,746	13,688,193	16,044,733	16,789,768	15,624,699	17,911,317	21,241,234	25,021,193
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	16,059.69	12,743.01	15,992.77	19,853.79	21,238.94	22,650.00	22,650.00	22,650.00
Nbr of stocks (in thousands)	5,804,422	5,804,422	5,804,422	5,804,422	5,804,422	5,804,422	-	-
Announcement Date	1/25/22	3/9/23	1/26/24	1/22/25	1/28/26	-	-	-

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.($)
JPMORGAN CHASE & CO.	14.01x	-	-	1.78%	942B
BANK OF AMERICA CORPORATION	13.07x	-	-	1.95%	428B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.2x	-	-	5%	396B
HSBC HOLDINGS PLC	12.5x	-	-	4.18%	350B
CHINA CONSTRUCTION BANK CORPORATION	5.94x	-	-	5.13%	313B
ROYAL BANK OF CANADA	17.85x	-	-	2.41%	284B
BANK OF CHINA LIMITED	6.27x	-	-	5.01%	277B
WELLS FARGO & COMPANY	11.63x	-	-	2.24%	257B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.53x	-	-	2.73%	255B
Average	11.33x			3.38%	389.13B
Weighted average by Cap.	11.70x			3.11%