|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 71,500.00 VND | 0.00% |
|
-1.38% | -7.14% |
| 06-08 | Masan Group Corporation Launches USD 750 Million Senior Unsecured Syndicated Loan Facility | CI |
| 06-02 | CICC Starts Masan Group at Outperform with VND97,909 Price Target | MT |
Company Valuation: Masan Group Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 201,872,240 | 132,406,405 | 95,866,508 | 100,684,613 | 111,335,490 | 103,382,955 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -7.14% | - | - |
| Enterprise Value (EV) 1 | 237,412,310 | 132,406,405 | 148,519,293 | 140,943,541 | 164,110,818 | 151,542,841 | 147,978,374 | 141,407,279 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -7.66% | -2.35% | -4.44% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 15.6x | 12x | 10.2x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.28x | 1.87x | 1.6x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0.2x | 0.4x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 1.01x | 0.91x | 0.84x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.47x | 1.3x | 1.15x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 8.79x | 7.95x | 7.53x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 13.8x | 11.5x | 11.1x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 34.7x | 15.4x | 16.6x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 2.89% | 6.48% | 6.02% |
| Dividend per Share 2 | - | - | - | - | - | 1,293 | 1,627 | 2,066 |
| Rate of return | - | - | - | - | - | 1.81% | 2.28% | 2.89% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 4,580 | 5,955 | 6,980 |
| Distribution rate | - | - | - | - | - | 28.2% | 27.3% | 29.6% |
| Net sales 1 | 88,628,767 | 76,189,225 | 78,251,619 | 83,177,720 | 81,621,329 | 102,853,772 | 113,957,437 | 122,554,206 |
| EBITDA 1 | 10,915,173 | 9,075,694 | 8,302,418 | 10,306,344 | 11,092,993 | 17,230,745 | 18,619,756 | 18,766,733 |
| EBIT 1 | 6,283,494 | 4,669,171 | 4,178,755 | 6,173,389 | 7,664,287 | 10,959,588 | 12,819,624 | 12,713,900 |
| Net income 1 | 8,562,882 | 3,566,996 | 418,695 | 1,999,059 | 4,108,306 | 6,847,339 | 8,895,526 | 10,501,030 |
| Net Debt 1 | 35,540,070 | - | 52,652,785 | 40,258,928 | 52,775,328 | 48,159,886 | 44,595,419 | 38,024,324 |
| Reference price 2 | 142,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 71,500.00 | 71,500.00 | 71,500.00 |
| Nbr of stocks (in thousands) | 1,416,647 | 1,423,725 | 1,430,843 | 1,438,352 | 1,445,915 | 1,445,915 | - | - |
| Announcement Date | 1/27/22 | 1/28/23 | 1/30/24 | 1/24/25 | 1/24/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.61x | 1.48x | 8.79x | 1.81% | 3.93B | |
| 20.63x | 2.97x | 14.61x | 3.79% | 263B | |
| 21.19x | 2.49x | 14.66x | 3.34% | 79.25B | |
| 18.38x | 1.86x | 10.47x | 3.36% | 50.57B | |
| 16.72x | 0.51x | 9.85x | 2.74% | 36.19B | |
| 22.92x | 3.37x | 13.7x | 3.15% | 37.13B | |
| 38.54x | 3.25x | 19.31x | 0.92% | 32.38B | |
| 67.49x | 10.07x | 42.78x | 1.13% | 28.27B | |
| 10.95x | 1.83x | 8.99x | 7% | 27.2B | |
| 12.52x | 0.37x | 8.55x | 2.62% | 21.15B | |
| Average | 24.50x | 2.82x | 15.17x | 2.98% | 57.86B | |
| Weighted average by Cap. | 22.92x | 2.88x | 15.01x | 3.39% |
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
- MSN Stock
- Valuation Masan Group Corporation
Select your edition
All financial news and data tailored to specific country editions
