Valuation Dry Cell and Storage Battery

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-10-02			5-day change	1st Jan Change
14,100.00 ^VND	+1.44%		+0.71%	-30.76%

09-24	Dry Cell and Storage Battery Joint Stock Company Announces Resignation of Nguyen Quoc Viet as Member of the Board of Directors	CI
08-10	Dry Cell and Storage Battery Joint Stock Company Announces Change of Certificate of Business Registration	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,277,972	1,719,453	1,547,508	1,126,939	1,984,342	1,561,444
Change	-	34.55%	-10%	-27.18%	76.08%	-21.31%
Enterprise Value (EV) ¹	1,749,363	2,016,490	2,085,342	1,550,572	2,448,834	2,164,484
Change	-	15.27%	3.41%	-25.64%	57.93%	-11.61%
P/E	9.56x	11x	10.9x	10.9x	17.4x	14.7x
PBR	1.75x	1.98x	1.67x	1.19x	2.05x	1.52x
PEG	-	0.6x	-1.19x	-0.4x	1.75x	-2.08x
Capitalization / Revenue	0.43x	0.56x	0.46x	0.35x	0.62x	0.44x
EV / Revenue	0.59x	0.66x	0.61x	0.49x	0.76x	0.6x
EV / EBITDA	6.2x	7.48x	6.5x	6.05x	9.17x	8.41x
EV / EBIT	8.64x	10.7x	9.08x	9.07x	13.8x	13.1x
EV / FCF	19x	19x	-9.06x	12.7x	52.6x	-14.8x
FCF Yield	5.27%	5.27%	-11%	7.86%	1.9%	-6.76%
Dividend per Share ²	909.1	909.1	1,030	909.1	909.1	-
Rate of return	5.45%	4.05%	5.11%	6.19%	3.51%	-
EPS ²	1,744	2,040	1,854	1,352	1,486	1,381
Distribution rate	52.1%	44.6%	55.6%	67.2%	61.2%	-
Net sales ¹	2,954,018	3,048,518	3,398,698	3,184,947	3,205,409	3,586,573
EBITDA ¹	282,139	269,576	320,892	256,465	267,129	257,395
EBIT ¹	202,380	188,167	229,784	171,029	177,758	165,036
Net income ¹	148,583	173,827	157,931	115,202	126,627	117,683
Net Debt ¹	471,391	297,037	537,834	423,633	464,492	603,040
Reference price ²	16,666.67	22,424.24	20,181.82	14,696.97	25,878.79	20,363.64
Nbr of stocks (in thousands)	76,678	76,678	76,678	76,678	76,678	76,678
Announcement Date	3/18/21	3/10/22	3/13/23	3/10/24	3/11/25	3/8/26

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.($)
DRY CELL AND STORAGE BATTERY	-	-	-	-	41.61M
SIEMENS AG	25.49x	3.02x	16.47x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.8x	4.07x	18.77x	1.53%	192B
EATON CORPORATION PLC	38.81x	5.73x	24.05x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
VERTIV HOLDINGS CO.	41.74x	6.86x	27.54x	0.1%	97.09B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	39.44x	5.30x	25.77x	1.29%	134.78B
Weighted average by Cap.	35.65x	4.75x	22.86x	1.55%