Company Valuation: Asia - Pasific Investment

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024
Market Cap 1 479,279 655,855
Change - 36.84%
Enterprise Value (EV) 1 882,909 997,205
Change - 12.95%
P/E -8.58x -29.4x
PBR 0.53x 0.74x
PEG - 0.5x
Capitalization / Revenue 2.48x 3.13x
EV / Revenue 4.57x 4.76x
EV / EBITDA -259x 37.7x
EV / EBIT -91.8x 54.6x
EV / FCF 4.67x 74.8x
FCF Yield 21.4% 1.34%
Dividend per Share 2 - -
Rate of return - -
EPS 2 -664.1 -265
Distribution rate - -
Net sales 1 193,186 209,580
EBITDA 1 -3,415 26,416
EBIT 1 -9,614 18,261
Net income 1 -55,838 -22,276
Net Debt 1 403,630 341,350
Reference price 2 5,700.00 7,800.00
Nbr of stocks (in thousands) 84,084 84,084
Announcement Date 4/4/25 4/4/25
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.25M
15.77x4.96x13.36x3.22% 44.86B
8.81x1.51x7.74x4% 31B
20.46x4.21x17.18x1.22% 30.11B
5.53x0.58x1.2x9.11% 26.42B
15.05x3.18x15.26x2.34% 26.72B
9.17x2.37x7.28x3.81% 21.61B
15.01x6.83x18.27x1.42% 21.09B
7.77x0.86x3.13x2.88% 19.87B
Average 12.19x 3.06x 10.43x 3.5% 24.63B
Weighted average by Cap. 12.69x 3.20x 10.83x 3.51%

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. API Stock
  4. Valuation Asia - Pasific Investment