|
End-of-day quote
Ho Chi Minh S.E.
2026-09-11
|
5-day change | 1st Jan Change | ||
| 54,000.00 VND | 0.00% |
|
-5.43% | -3.91% |
Company Valuation: Cat Loi
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 864,850 | 969,681 | 838,643 | 984,095 | 1,362,794 | 1,472,866 |
| Change | - | 12.12% | -13.51% | 17.34% | 38.48% | 8.08% |
| Enterprise Value (EV) 1 | 831,815 | 1,019,463 | 1,088,604 | 1,266,787 | 1,975,801 | 2,025,941 |
| Change | - | 22.56% | 6.78% | 16.37% | 55.97% | 2.54% |
| P/E | 7.37x | 7.96x | 6.63x | 7.79x | 10.1x | 8.09x |
| PBR | 1.18x | 1.25x | 1x | 1.12x | 1.5x | 1.53x |
| PEG | - | 2.05x | 1.79x | -125.24x | 1.44x | 0.2x |
| Capitalization / Revenue | 0.46x | 0.45x | 0.36x | 0.33x | 0.37x | 0.36x |
| EV / Revenue | 0.44x | 0.48x | 0.47x | 0.43x | 0.54x | 0.49x |
| EV / EBITDA | 3.74x | 4.77x | 4.55x | 5.31x | 6.96x | 6.23x |
| EV / EBIT | 4.47x | 5.6x | 5.31x | 5.78x | 7.94x | 7.14x |
| EV / FCF | 3.77x | -67.1x | -7.6x | 12.1x | -6.78x | 11.4x |
| FCF Yield | 26.5% | -1.49% | -13.2% | 8.29% | -14.7% | 8.76% |
| Dividend per Share 2 | 3,000 | 3,500 | 3,500 | 4,000 | 4,000 | - |
| Rate of return | 9.09% | 9.46% | 10.9% | 10.7% | 7.69% | - |
| EPS 2 | 4,477 | 4,651 | 4,823 | 4,820 | 5,159 | 6,946 |
| Distribution rate | 67% | 75.3% | 72.6% | 83% | 77.5% | - |
| Net sales 1 | 1,899,749 | 2,142,096 | 2,304,869 | 2,970,830 | 3,691,724 | 4,136,202 |
| EBITDA 1 | 222,347 | 213,920 | 239,335 | 238,356 | 283,688 | 325,086 |
| EBIT 1 | 185,981 | 181,957 | 205,158 | 219,263 | 248,843 | 283,770 |
| Net income 1 | 128,948 | 135,421 | 140,450 | 140,365 | 150,229 | 182,049 |
| Net Debt 1 | -33,035 | 49,783 | 249,961 | 282,692 | 613,007 | 553,075 |
| Reference price 2 | 33,000.00 | 37,000.00 | 32,000.00 | 37,550.00 | 52,000.00 | 56,200.00 |
| Nbr of stocks (in thousands) | 26,208 | 26,208 | 26,208 | 26,208 | 26,208 | 26,208 |
| Announcement Date | 3/26/21 | 3/30/22 | 3/15/23 | 3/26/24 | 3/24/25 | 3/27/26 |
1VND in Million2VND
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 54.6M | |
| 12.44x | 6.61x | 10.22x | 6.26% | 115B | |
| 18.36x | 3.26x | 10.34x | 4.04% | 77.37B | |
| 18.34x | 4.06x | 13.43x | 4.95% | 34.08B | |
| 13.4x | 2.58x | 9.79x | 4.07% | 13.3B | |
| 10.49x | 0.67x | 6.69x | 8.93% | 4.83B | |
| 13.49x | 0.14x | 0.96x | 7.25% | 2.16B | |
| 8.79x | 0.35x | 3.77x | 3.37% | 2.12B | |
| 8.95x | 2.08x | 6.14x | 8.94% | 2.03B | |
| Average | 13.03x | 2.47x | 7.67x | 5.98% | 27.9B | |
| Weighted average by Cap. | 15.03x | 4.76x | 10.43x | 5.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CLC Stock
- Valuation Cat Loi
Select your edition
All financial news and data tailored to specific country editions
