Company Valuation: Dabaco Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 8,412,478 3,412,226 6,630,851 9,287,069 10,410,643 6,724,325 -
Change - -59.44% 94.33% 40.06% 12.1% -35.41% -
Enterprise Value (EV) 8,412,478 3,412,226 6,630,851 9,287,069 10,410,643 6,724,325 6,724,325
Change - -59.44% 94.33% 40.06% 12.1% -35.41% 0%
P/E 10.1x 22.7x 266x 12.1x - - -
PBR - - - 1.37x - - -
PEG - -0.3x -3.2x 0x - - -
Capitalization / Revenue 778,011x 275,868x 596,836x 684,205x 698,810x - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 2,662 481.4 79.97 1,784 - - -
Distribution rate - - - - - - -
Net sales 10,812,795 12,369,045 11,110,001 13,573,523 14,897,670 - -
EBITDA - 926,867 - 1,710,598 - - -
EBIT 1,103,242 255,894 - 1,071,391 - - -
Net income 1 829,558 150,096 25,007 769,071 1,506,768 1,192,000 1,415,000
Net Debt - - - - - - -
Reference price 2 26,989.06 10,947.20 21,273.29 21,545.03 24,151.79 15,600.00 15,600.00
Nbr of stocks (in thousands) 311,700 311,698 311,698 431,054 431,051 431,046 -
Announcement Date 1/26/22 1/30/23 1/29/24 1/24/25 1/27/26 - -
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 262M
50.16x4.57x16.74x0.26% 45.73B
-28.16x2.13x30.51x0.21% 36.9B
-22.55x1.38x151.1x0.19% 16.65B
20.28x0.55x10.4x2.8% 12B
-11.4x0.78x28.89x-.--% 5.34B
9.25x1.1x9.11x4.38% 4.98B
-19.33x - - - 4B
10.46x0.27x3.92x1.57% 4.11B
19.15x - - 1.84% 3.62B
Average 3.10x 1.54x 35.81x 1.41% 13.36B
Weighted average by Cap. 8.57x 2.61x 37.76x 0.71%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dabaco Group

Historical PBR trend

Valuation ratios - PBR - Dabaco Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dabaco Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dabaco Group

  1. Stock Market
  2. Stocks
  3. DBC Stock
  4. Valuation Dabaco Group