Valuation Commercial Bank for Foreign Trade of Vietnam Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-30			5-day change	1st Jan Change
7.500 ^THB	-0.66%		+1.35%	+4.90%

10-28	Vietnam sets 65% state ownership floor for major banks, to retain control of strategic groups	RE
10-06	Vietnam's banks tap investors for $7 billion as economy runs red hot	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	372,923,177	378,601,326	448,804,028	509,725,123	480,451,318	470,424,508	-	-
Change	-	1.52%	18.54%	13.57%	-5.74%	-2.09%	-	-
Enterprise Value (EV)	372,923,177	378,601,326	448,804,028	509,725,123	480,451,318	470,424,508	470,424,508	470,424,508
Change	-	1.52%	18.54%	13.57%	-5.74%	-2.09%	0%	0%
P/E	13.3x	12.7x	14.7x	15.1x	13.7x	11.5x	10.3x	9.05x
PBR	2.63x	2.75x	2.72x	2.56x	2.14x	1.78x	1.53x	1.34x
PEG	-	1.83x	7.78x	1.4x	3.44x	0.7x	0.8x	0.7x
Capitalization / Revenue	6.58x	5.56x	6.63x	7.43x	6.64x	5.25x	4.69x	4.11x
EV / Revenue	0x	0x	0x	0x	0x	5.25x	4.69x	4.11x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.01x	7.09x	5.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	679.7	-	-	-	-	540.2	618.9	733.8
Rate of return	1.52%	-	-	-	-	0.96%	1.1%	1.3%
EPS ²	3,346	3,577	3,645	4,049	4,210	4,898	5,492	6,219
Distribution rate	20.3%	-	-	-	-	11%	11.3%	11.8%
Net sales ¹	56,711,075	68,082,767	67,723,462	68,578,497	72,357,586	89,687,709	100,241,575	114,549,338
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	39,136,497	46,822,878	45,808,563	45,551,135	47,205,296	58,750,891	66,336,327	81,721,867
Net income ¹	21,908,052	29,892,285	33,033,203	33,831,396	35,178,155	43,755,052	47,733,682	55,232,477
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	44,630.85	45,310.50	53,712.37	61,003.34	57,500.00	56,300.00	56,300.00	56,300.00
Nbr of stocks (in thousands)	8,355,727	8,355,708	8,355,691	8,355,691	8,355,675	8,355,675	-	-
Announcement Date	1/28/22	1/31/23	4/1/24	1/24/25	1/30/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JPMORGAN CHASE & CO.	13.54x	-	-	1.89%	895B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.48x	-	-	4.8%	442B
AGRICULTURAL BANK OF CHINA LIMITED	7x	-	-	4.54%	386B
BANK OF AMERICA CORPORATION	11.39x	-	-	2.39%	346B
CHINA CONSTRUCTION BANK CORPORATION	6.51x	-	-	4.77%	353B
BANK OF CHINA LIMITED	6.86x	-	-	4.66%	320B
HSBC HOLDINGS PLC	10.62x	-	-	4.94%	293B
ROYAL BANK OF CANADA	17.49x	-	-	2.41%	282B
WELLS FARGO & COMPANY	11.36x	-	-	2.27%	250B
Average	10.14x			3.63%	396.23B
Weighted average by Cap.	10.38x			3.44%