Valuation KOSY

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
38,100.00 ^VND	-0.52%		-1.68%	-1.17%

04-28	KOSY Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-29	KOSY Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,647,181	6,959,875	8,226,291	8,583,485	8,323,707	8,345,355
Change	-	162.92%	18.2%	4.34%	-3.03%	0.26%
Enterprise Value (EV) ¹	3,405,060	8,152,237	10,149,417	10,495,060	10,323,059	10,379,297
Change	-	139.42%	24.5%	3.41%	-1.64%	0.54%
P/E Ratio	192x	374x	478x	408x	388x	440x
PBR	2.28x	3.08x	3.61x	3.73x	3.6x	3.58x
PEG	-	-11.7x	-64.44x	18.2x	220.18x	-37.9x
Capitalization / Revenue	2.02x	6.29x	6.12x	6.52x	5.78x	5.37x
EV / Revenue	2.6x	7.37x	7.55x	7.98x	7.17x	6.67x
EV / EBITDA	77.2x	288x	66.5x	59.7x	52.1x	50.8x
EV / EBIT	88.9x	382x	99.9x	101x	82.6x	77x
EV / FCF	-10.2x	-13.8x	-12.5x	-15,426x	578x	33,623x
FCF Yield	-9.81%	-7.22%	-8.02%	-0.01%	0.17%	0%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	126.4	85.88	79.51	97.3	99.01	87.52
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,308,626	1,106,568	1,343,460	1,315,815	1,438,927	1,555,288
EBITDA ¹	44,126	28,331	152,669	175,810	198,016	204,269
EBIT ¹	38,302	21,338	101,639	104,301	124,956	134,812
Net income ¹	21,912	22,549	21,719	21,063	21,435	18,946
Net Debt ¹	757,878	1,192,362	1,923,126	1,911,575	1,999,352	2,033,941
Reference price ²	24,300.00	32,150.00	38,000.00	39,650.00	38,450.00	38,550.00
Nbr of stocks (in thousands)	108,938	216,481	216,481	216,481	216,481	216,481
Announcement Date	3/26/21	4/1/22	3/30/23	4/1/24	4/2/25	3/30/26

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.($)
KOSY	-	-	-	-	314M
VINGROUP	132.81x	-	-	-	55.84B
VINHOMES	10.54x	3.29x	9.48x	-.--%	21.7B
VONOVIA SE	7.25x	16.14x	19.22x	6.3%	20.03B
EMAAR DEVELOPMENT	4.42x	0.1x	0.21x	7.77%	15.4B
DEUTSCHE WOHNEN SE	8.35x	16.87x	-	6.75%	8.31B
OPEN HOUSE GROUP CO., LTD.	7.94x	0.81x	6.7x	2.47%	5.9B
CHINA VANKE CO., LTD.	-2.21x	1.6x	70.23x	-.--%	5.28B
LEG IMMOBILIEN SE	6.03x	13.85x	20.92x	5.78%	4.61B
Average	21.89x	7.52x	21.13x	4.15%	15.26B
Weighted average by Cap.	58.29x	7.55x	15.10x	4.22%