Valuation Bamboo Capital

Stocks

End-of-day quote Ho Chi Minh S.E. 2025-10-08			5-day change	1st Jan Change
2,530.00 ^VND	-0.78%		-.--%	-

25-04-29	Bamboo Capital Joint Stock Company Announces Resignation of Pham Huu Quoc as Chief Accountant	CI
25-01-23	Bamboo Capital Joint Stock Company Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	860,807	1,802,078	7,111,146	3,366,184	4,705,189	5,598,140
Change	-	109.35%	294.61%	-52.66%	39.78%	18.98%
Enterprise Value (EV) ¹	3,452,285	6,905,342	18,531,896	17,290,782	15,878,272	16,183,845
Change	-	100.02%	168.37%	-6.7%	-8.17%	1.92%
P/E	7.53x	7.35x	8.93x	8.83x	79.8x	11.2x
PBR	0.71x	1.14x	1.99x	0.51x	0.69x	0.56x
PEG	-	0.1x	0.2x	-0.1x	-0.9x	0x
Capitalization / Revenue	0.55x	0.97x	2.75x	0.74x	1.17x	1.28x
EV / Revenue	2.19x	3.72x	7.16x	3.82x	3.96x	3.7x
EV / EBITDA	57.7x	41x	22.3x	14.6x	13.6x	14.1x
EV / EBIT	109x	79x	39.3x	27.9x	28.5x	32.2x
EV / FCF	-7.9x	-2.15x	-2.63x	-2.98x	-11.3x	-7.93x
FCF Yield	-12.7%	-46.6%	-38%	-33.6%	-8.85%	-12.6%
Dividend per Share ²	679.1	679.1	432.9	-	-	-
Rate of return	10%	6.04%	2.09%	-	-	-
EPS ²	898.9	1,530	2,318	649.6	100.5	568.6
Distribution rate	75.5%	44.4%	18.7%	-	-	-
Net sales ¹	1,575,879	1,854,945	2,589,459	4,531,193	4,012,159	4,371,858
EBITDA ¹	59,878	168,515	831,480	1,185,960	1,171,441	1,147,680
EBIT ¹	31,543	87,364	471,445	620,329	557,522	502,056
Net income ¹	114,418	211,327	608,930	349,550	58,983	404,013
Net Debt ¹	2,591,479	5,103,264	11,420,750	13,924,598	11,173,083	10,585,705
Reference price ²	6,765.13	11,246.92	20,692.64	5,736.36	8,018.18	6,360.00
Nbr of stocks (in thousands)	127,242	160,229	343,656	586,815	586,815	880,211
Announcement Date	4/10/20	4/12/21	3/30/22	4/3/23	4/1/24	4/22/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BAMBOO CAPITAL	-	-	-	-	85.26M
HUANENG LANCANG RIVER HYDROPOWER INC.	19.96x	9.42x	13.46x	2.49%	26.55B
ADANI GREEN ENERGY LIMITED	75.93x	18.8x	22.34x	-.--%	22.72B
EDP RENEWABLES, S.A.	28.06x	7.97x	10.23x	1.31%	16.66B
ENGIE BRASIL ENERGIA S.A.	11.83x	5.3x	8.89x	3.22%	7.58B
Average	33.95x	10.37x	13.73x	1.75%	14.72B
Weighted average by Cap.	38.26x	11.57x	15.00x	1.53%