Valuation City Auto Corporation

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-10-23			5-day change	1st Jan Change
17,600.00 ^VND	-5.63%		-6.88%	-7.37%

08-03	City Auto Joint Stock Company Announces the Establishment of a Subsidiary	CI
08-02	City Auto Corporation acquired 90% stake in Auto Ba Ria Vung Tau Joint Stock Company in a transaction valued at VND 45 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	901,691	1,462,435	2,500,977	2,869,626	2,104,385	1,817,423
Change	-	62.19%	71.01%	14.74%	-26.67%	-13.64%
Enterprise Value (EV) ¹	1,585,662	2,079,917	3,742,961	4,996,279	4,438,628	4,157,846
Change	-	31.17%	79.96%	33.48%	-11.16%	-6.33%
P/E	1,320x	28.9x	21.7x	69.6x	45.4x	200x
PBR	1.74x	1.87x	2.8x	2.89x	2.03x	1.82x
PEG	-	0x	0x	-1.1x	3.7x	-2.5x
Capitalization / Revenue	0.16x	0.32x	0.4x	0.4x	0.26x	0.22x
EV / Revenue	0.28x	0.46x	0.59x	0.7x	0.54x	0.49x
EV / EBITDA	38.5x	25.6x	22.4x	620x	401x	-296x
EV / EBIT	94.5x	37.9x	24.7x	-514x	-486x	-81.1x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	500	-
Rate of return	-	-	-	-	2.27%	-
EPS ²	11.25	555.2	1,263	431.2	484.7	95
Distribution rate	-	-	-	-	103%	-
Net sales ¹	5,644,019	4,508,688	6,306,536	7,100,783	8,174,074	8,442,227
EBITDA ¹	41,209	81,159	167,388	8,052	11,065	-14,033
EBIT ¹	16,783	54,907	151,381	-9,727	-9,131	-51,296
Net income ¹	1,003	49,116	111,715	40,987	46,432	9,111
Net Debt ¹	683,971	617,482	1,241,984	2,126,653	2,334,243	2,340,423
Reference price ²	14,844.59	16,053.15	27,453.27	30,000.00	22,000.00	19,000.00
Nbr of stocks (in thousands)	60,742	91,100	91,099	95,654	95,654	95,654
Announcement Date	3/29/22	3/29/22	3/28/23	3/27/24	4/1/25	3/29/26

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.($)
CITY AUTO CORPORATION	-	-	-	-	65.14M
O'REILLY AUTOMOTIVE, INC.	27.38x	4.2x	18.54x	-.--%	72.74B
AUTOZONE, INC.	21.27x	2.96x	13.73x	-.--%	51.77B
CARVANA CO.	36.96x	1.5x	14.91x	-.--%	41.62B
PENSKE AUTOMOTIVE GROUP, INC.	15.63x	0.5x	10.88x	2.65%	13.94B
D'IETEREN GROUP	16.47x	1.39x	17.89x	1.23%	10.21B
CARMAX, INC.	15.96x	0.33x	8.76x	-	7.32B
LITHIA MOTORS, INC.	8.11x	0.42x	9.79x	0.88%	6.5B
RUSH ENTERPRISES, INC.	18.34x	0.87x	10.16x	1.16%	5.56B
Average	20.02x	1.52x	13.08x	0.85%	23.3B
Weighted average by Cap.	25.23x	2.63x	15.26x	0.3%