Valuation Commercial Bank for Foreign Trade of Vietnam

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-09-11			5-day change	1st Jan Change
58,200.00 ^VND	-1.36%		-1.19%	+1.22%

08-27	BNP Paribas, KB Kookmin in talks for $2 billion Vietnam Techcombank stake, sources say	RE
08-26	BNP Paribas, KB Kookmin in talks for $2 billion Vietnam Techcombank stake, sources say	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	486,300,290	-	-
Change	-	1.52%	18.54%	13.57%	-5.74%	1.22%	-	-
Enterprise Value (EV)	372,923,177	378,601,326	448,804,028	509,725,123	480,451,318	486,300,290	486,300,290	486,300,290
Change	-	1.52%	18.54%	13.57%	-5.74%	1.22%	0%	0%
P/E	13.3x	12.7x	14.7x	15.1x	13.7x	12.7x	11x	9.44x
PBR	2.63x	2.75x	2.72x	2.56x	2.14x	1.85x	1.59x	1.38x
PEG	-	1.83x	7.78x	1.4x	3.44x	1.43x	0.7x	0.6x
Capitalization / Revenue	6.58x	5.56x	6.63x	7.43x	6.64x	5.52x	4.91x	4.28x
EV / Revenue	0x	0x	0x	0x	0x	5.52x	4.91x	4.28x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.52x	7.43x	6.18x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	679.7	-	-	-	-	553	655.3	763.8
Rate of return	1.52%	-	-	-	-	0.95%	1.13%	1.31%
EPS ²	3,346	3,577	3,645	4,049	4,210	4,584	5,286	6,168
Distribution rate	20.3%	-	-	-	-	12.1%	12.4%	12.4%
Net sales ¹	56,711,075	68,082,767	67,723,462	68,578,497	72,357,586	88,018,297	98,951,194	113,702,850
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	39,136,497	46,822,878	45,808,563	45,551,135	47,205,296	57,104,243	65,408,412	78,682,400
Net income ¹	21,908,052	29,892,285	33,033,203	33,831,396	35,178,155	42,535,367	46,508,587	54,962,966
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	44,630.85	45,310.50	53,712.37	61,003.34	57,500.00	58,200.00	58,200.00	58,200.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMMERCIAL BANK FOR FOREIGN TRADE OF VIETNAM	12.87x	-	-	0.94%	18.76B
JPMORGAN CHASE & CO.	14x	-	-	1.78%	947B
BANK OF AMERICA CORPORATION	13.4x	-	-	1.91%	438B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.31x	-	-	4.92%	410B
HSBC HOLDINGS PLC	12.65x	-	-	4.13%	360B
CHINA CONSTRUCTION BANK CORPORATION	6.3x	-	-	4.89%	334B
BANK OF CHINA LIMITED	6.68x	-	-	4.75%	298B
ROYAL BANK OF CANADA	17.56x	-	-	2.4%	285B
WELLS FARGO & COMPANY	12.25x	-	-	2.13%	273B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.64x	-	-	2.69%	268B
Average	11.66x			3.05%	363.17B
Weighted average by Cap.	11.81x			3.05%