|
End-of-day quote
Ho Chi Minh S.E.
2026-10-28
|
5-day change | 1st Jan Change | ||
| 30,950.00 VND | +2.15% |
|
+4.92% | -17.47% |
Company Valuation: Dat Phuong
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,795,487 | 2,497,932 | 2,897,979 | 3,779,964 | 3,670,271 | - | - |
| Change | - | 39.12% | 16.02% | 30.43% | -2.9% | - | - |
| Enterprise Value (EV) 1 | 1,795,487 | 2,497,932 | 4,279,333 | 3,779,964 | 6,477,271 | 6,634,471 | 5,374,171 |
| Change | - | 39.12% | 71.32% | -11.67% | 71.36% | 2.43% | -19% |
| P/E | 4.71x | 12.3x | 13x | 11.7x | 9.73x | 8.29x | 4.99x |
| PBR | - | 1.38x | 1.47x | - | - | - | - |
| PEG | - | -0.3x | 1.3x | 0.3x | -12.32x | 0.5x | 0.1x |
| Capitalization / Revenue | 0.54x | 0.72x | 0.81x | 0.84x | 0.52x | 0.46x | 0.41x |
| EV / Revenue | 0.54x | 0.72x | 1.2x | 0.84x | 0.92x | 0.84x | 0.6x |
| EV / EBITDA | - | 5.43x | 7.19x | 5.21x | 6.41x | 5.57x | 3.23x |
| EV / EBIT | - | 7.86x | 9.54x | 6.52x | 8.24x | 7.56x | 4.03x |
| EV / FCF | - | 5.27x | -9.15x | -2.44x | 23.4x | 55.9x | 6.61x |
| FCF Yield | - | 19% | -10.9% | -41% | 4.28% | 1.79% | 15.1% |
| Dividend per Share 2 | - | 625 | - | - | 800 | 800 | 800 |
| Rate of return | - | 2.52% | - | - | 2.58% | 2.58% | 2.58% |
| EPS 2 | 3,779 | 2,014 | 2,216 | 3,207 | 3,182 | 3,734 | 6,197 |
| Distribution rate | - | 31% | - | - | 25.1% | 21.4% | 12.9% |
| Net sales 1 | 3,319,477 | 3,450,140 | 3,577,130 | 4,483,984 | 7,011,650 | 7,922,100 | 9,012,550 |
| EBITDA 1 | - | 460,122 | 594,918 | 725,427 | 1,010,667 | 1,191,000 | 1,663,000 |
| EBIT 1 | - | 317,780 | 448,703 | 579,556 | 785,750 | 877,525 | 1,332,450 |
| Net income 1 | - | 203,043 | 223,352 | 327,129 | 398,675 | 442,950 | 735,000 |
| Net Debt 1 | - | - | 1,381,353 | - | 2,807,000 | 2,964,200 | 1,703,900 |
| Reference price 2 | 17,812.50 | 24,781.25 | 28,750.00 | 37,500.00 | 30,950.00 | 30,950.00 | 30,950.00 |
| Nbr of stocks (in thousands) | 100,799 | 100,799 | 100,799 | 100,799 | 118,587 | - | - |
| Announcement Date | 3/16/23 | 3/22/24 | 1/23/25 | 3/19/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DPG Stock
- Valuation Dat Phuong
Select your edition
All financial news and data tailored to specific country editions
