Valuation DHG Pharmaceutical

Stocks

DHG

VN000000DHG0

Pharmaceuticals

End-of-day quote Ho Chi Minh S.E. 2026-09-17			5-day change	1st Jan Change
90,000.00 ^VND	-0.11%		-5.96%	-12.02%

08-20	DHG Pharma Announces Final Dividend for 2025, Payable on 30 Sep. 2026	CI
07-20	DHG Pharmaceutical Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Company Valuation: DHG Pharmaceutical

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,774,306	11,100,341	13,597,591	13,584,517	13,375,323	11,767,146	-	-
Change	-	-24.87%	22.5%	-0.1%	-1.54%	-12.02%	-	-
Enterprise Value (EV) ¹	12,828,324	11,100,341	11,845,622	11,426,573	11,221,427	9,904,646	9,909,346	9,916,346
Change	-	-13.47%	6.71%	-3.54%	-1.8%	-11.73%	0.05%	0.07%
P/E	19.8x	11.6x	13.4x	18x	15.4x	12.7x	12x	11.2x
PBR	3.9x	2.59x	-	-	-	-	-	-
PEG	-	0.4x	2.1x	-0.7x	1x	1.85x	2.02x	1.7x
Capitalization / Revenue	3.69x	2.37x	2.71x	2.78x	2.54x	2.17x	2.07x	1.97x
EV / Revenue	3.2x	2.37x	2.36x	2.34x	2.13x	1.82x	1.74x	1.66x
EV / EBITDA	13.6x	9.59x	10.4x	10.5x	10.2x	8.57x	7.93x	7.42x
EV / EBIT	14.5x	9.98x	11.2x	12.4x	11.4x	9.45x	8.71x	8.13x
EV / FCF	30x	16.6x	-48.1x	9.3x	9.48x	20.3x	12.2x	11.7x
FCF Yield	3.34%	6.01%	-2.08%	10.8%	10.5%	4.93%	8.21%	8.54%
Dividend per Share ²	4,000	-	-	10,000	-	7,000	7,200	7,500
Rate of return	3.54%	-	-	9.62%	-	7.78%	8%	8.33%
EPS ²	5,720	7,318	7,786	5,763	6,644	7,100	7,521	8,016
Distribution rate	69.9%	-	-	174%	-	98.6%	95.7%	93.6%
Net sales ¹	4,003,170	4,676,016	5,015,395	4,884,868	5,266,963	5,435,000	5,690,600	5,958,700
EBITDA ¹	944,647	1,157,079	1,140,985	1,089,971	1,105,507	1,155,200	1,248,900	1,335,900
EBIT ¹	884,537	1,112,058	1,053,025	920,276	986,499	1,047,900	1,137,100	1,219,600
Net income ¹	777,220	988,455	1,051,490	778,920	897,576	928,400	983,400	1,048,100
Net Debt ¹	-1,945,982	-	-1,751,969	-2,157,944	-2,153,896	-1,862,500	-1,857,800	-1,850,800
Reference price ²	113,000.00	84,900.00	104,000.00	103,900.00	102,300.00	90,000.00	90,000.00	90,000.00
Nbr of stocks (in thousands)	130,746	130,746	130,746	130,746	130,746	130,746	-	-
Announcement Date	1/20/22	1/19/23	1/19/24	1/20/25	1/20/26	-	-	-

¹VND in Million²VND

Estimates

P/E, Detailed evolution

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.($)
DHG PHARMACEUTICAL	12.69x	1.82x	8.59x	7.77%	453M
ELI LILLY AND COMPANY	32.35x	11.76x	23.85x	0.61%	1,014B
JOHNSON & JOHNSON	29.73x	6.61x	18.52x	2.01%	644B
ABBVIE INC.	33.2x	7.77x	16.07x	2.61%	464B
ROCHE HOLDING AG	19.64x	4.8x	11.88x	2.76%	354B
NOVARTIS AG	19.71x	5.15x	12.77x	3.12%	265B
ASTRAZENECA PLC	20.89x	4.31x	12.32x	2.04%	253B
AMGEN INC.	23.89x	6.29x	11.2x	2.68%	203B
NOVO NORDISK A/S	12.12x	4.42x	9.24x	4.14%	186B
GILEAD SCIENCES, INC.	-44.67x	6.51x	25.43x	2.23%	183B
Average	15.95x	5.95x	14.99x	3%	356.72B
Weighted average by Cap.	23.48x	7.64x	17.64x	2.01%