|
End-of-day quote
Ho Chi Minh S.E.
2026-08-28
|
5-day change | 1st Jan Change | ||
| 15,900.00 VND | +6.71% |
|
-.--% | -0.62% |
Company Valuation: Lilama 18
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 |
|---|---|---|
| Market Cap 1 | 126,759 | 150,219 |
| Change | - | 18.51% |
| Enterprise Value (EV) 1 | 459,335 | 675,493 |
| Change | - | 47.06% |
| P/E | 10.2x | 12.2x |
| PBR | 0.42x | 0.49x |
| PEG | - | -9.52x |
| Capitalization / Revenue | 0.08x | 0.1x |
| EV / Revenue | 0.3x | 0.44x |
| EV / EBITDA | 7.06x | 6.78x |
| EV / EBIT | 11.2x | 8.64x |
| EV / FCF | 6.96x | -3.06x |
| FCF Yield | 14.4% | -32.7% |
| Dividend per Share 2 | 1,000 | 1,000 |
| Rate of return | 7.41% | 6.25% |
| EPS 2 | 1,327 | 1,310 |
| Distribution rate | 75.4% | 76.3% |
| Net sales 1 | 1,545,729 | 1,520,504 |
| EBITDA 1 | 65,070 | 99,671 |
| EBIT 1 | 40,905 | 78,224 |
| Net income 1 | 16,388 | 16,188 |
| Net Debt 1 | 332,576 | 525,274 |
| Reference price 2 | 13,500.00 | 16,000.00 |
| Nbr of stocks (in thousands) | 9,390 | 9,389 |
| Announcement Date | 3/12/26 | 3/12/26 |
1VND in Million2VND
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 5.73M | |
| 18.43x | 1.48x | 9.68x | 3.07% | 4.85B | |
| 10.51x | 0.39x | 6.04x | 4.01% | 1.43B | |
| 19.64x | 1.23x | 8.52x | 4.24% | 1.34B | |
| 18.09x | - | - | - | 1.13B | |
| Average | 16.67x | 1.03x | 8.08x | 3.78% | 1.75B | |
| Weighted average by Cap. | 17.28x | 1.23x | 8.80x | 3.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- LM8 Stock
- Valuation Lilama 18
Select your edition
All financial news and data tailored to specific country editions
