Valuation Mirae

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-10-28			5-day change	1st Jan Change
2,210.00 ^VND	0.00%		+0.45%	-25.34%

10-20	Mirae Joint Stock Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
08-11	South Korean chip funds drew $10 billion in leveraged ETF flows last week	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	200,779	184,853	168,359
Change	-	-7.93%	-8.92%
Enterprise Value (EV) ¹	351,321	333,468	281,407
Change	-	-5.08%	-15.61%
P/E	22.3x	31.5x	33.6x
PBR	0.31x	0.29x	0.26x
PEG	-	-0.9x	-2.3x
Capitalization / Revenue	0.41x	0.45x	0.57x
EV / Revenue	0.71x	0.81x	0.95x
EV / EBITDA	5.23x	5.68x	4.65x
EV / EBIT	13.9x	18x	15.2x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	158.4	103.3	88.07
Distribution rate	-	-	-
Net sales ¹	493,679	411,624	296,239
EBITDA ¹	67,236	58,716	60,502
EBIT ¹	25,252	18,528	18,571
Net income ¹	9,815	6,854	5,695
Net Debt ¹	150,542	148,615	113,049
Reference price ²	3,530.00	3,250.00	2,960.00
Nbr of stocks (in thousands)	56,878	56,878	56,878
Announcement Date	3/27/25	3/27/25	3/29/26

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.($)
MIRAE	-	-	-	-	4.87M
XINFENGMING GROUP CO., LTD.	9.3x	0.53x	5.67x	3.87%	3.8B
K.P.R. MILL LIMITED	33.66x	4.6x	22.55x	0.56%	3.74B
WELSPUN LIVING LIMITED	34.11x	1.95x	15.9x	-	2.14B
COATS GROUP PLC	14.27x	1.72x	7.29x	3.15%	2.13B
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.14x	-	-	5.81%	1.81B
BROS EASTERN.,LTD	11.04x	-	-	7.86%	1.56B
VARDHMAN TEXTILES LIMITED	12.04x	1.38x	8.97x	1.35%	1.51B
Average	17.79x	2.04x	12.07x	3.77%	2.09B
Weighted average by Cap.	19.08x	2.19x	12.68x	3.32%