|
End-of-day quote
Ho Chi Minh S.E.
2026-10-28
|
5-day change | 1st Jan Change | ||
| 74,200.00 VND | +1.09% |
|
+0.82% | -3.64% |
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 | 108,359,796 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -2.67% | - | - |
| Enterprise Value (EV) 1 | 237,412,310 | 132,406,405 | 148,519,293 | 140,943,541 | 164,110,818 | 157,152,814 | 152,228,259 | 142,395,540 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -4.24% | -3.13% | -6.46% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 10.5x | 9.35x | 7.9x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.43x | 1.92x | 1.65x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0x | 0.8x | 0.4x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 0.89x | 0.81x | 0.74x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.29x | 1.13x | 0.97x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 6.37x | 7.45x | 6.1x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 7.9x | 8.02x | 6.61x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 83.8x | 14.4x | 14.6x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 1.19% | 6.94% | 6.87% |
| Dividend per Share 2 | - | - | - | - | - | 1,347 | 1,399 | 1,725 |
| Rate of return | - | - | - | - | - | 1.81% | 1.88% | 2.33% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 7,100 | 7,933 | 9,392 |
| Distribution rate | - | - | - | - | - | 19% | 17.6% | 18.4% |
| Net sales 1 | 88,628,767 | 76,189,225 | 78,251,619 | 83,177,720 | 81,621,329 | 122,060,559 | 134,182,470 | 147,120,339 |
| EBITDA 1 | 10,915,173 | 9,075,694 | 8,302,418 | 10,306,344 | 11,092,993 | 24,667,878 | 20,423,975 | 23,351,086 |
| EBIT 1 | 6,283,494 | 4,669,171 | 4,178,755 | 6,173,389 | 7,664,287 | 19,899,883 | 18,985,680 | 21,546,631 |
| Net income 1 | 8,562,882 | 3,566,996 | 418,695 | 1,999,059 | 4,108,306 | 10,732,429 | 12,104,606 | 14,602,529 |
| Net Debt 1 | 35,540,070 | - | 52,652,785 | 40,258,928 | 52,775,328 | 48,793,018 | 43,868,463 | 34,035,743 |
| Reference price 2 | 142,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 74,200.00 | 74,200.00 | 74,200.00 |
| Nbr of stocks (in thousands) | 1,416,647 | 1,423,725 | 1,430,843 | 1,438,352 | 1,445,915 | 1,460,375 | - | - |
| 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
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
