Valuation Net Detergent

Stocks

End-of-day quote HANOI S.E. 2026-11-10			5-day change	1st Jan Change
55,500.00 ^VND	+0.36%		-1.25%	-18.14%

10-21	Net Detergent JSC Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
07-22	Net Detergent JSC Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,343,902	1,243,110	949,691	1,437,976	1,729,154	1,518,610
Change	-	-7.5%	-23.6%	51.42%	20.25%	-12.18%
Enterprise Value (EV) ¹	1,239,737	1,127,082	893,645	1,268,710	1,441,488	1,168,429
Change	-	-9.09%	-20.71%	41.97%	13.62%	-18.94%
P/E	10.1x	11x	10.8x	8.06x	8.37x	9.57x
PBR	3.47x	3.47x	2.84x	3.31x	3.27x	2.8x
PEG	-	-0.7x	-0.5x	0x	0.5x	-0.4x
Capitalization / Revenue	0.91x	0.84x	0.62x	0.79x	1.05x	0.94x
EV / Revenue	0.84x	0.76x	0.58x	0.7x	0.87x	0.72x
EV / EBITDA	7.41x	7.81x	7.48x	5.88x	5.28x	5.58x
EV / EBIT	8.47x	9.18x	9.17x	6.52x	5.73x	6.23x
EV / FCF	52.9x	9.59x	37.8x	10x	7.92x	7.73x
FCF Yield	1.89%	10.4%	2.65%	10%	12.6%	12.9%
Dividend per Share ²	6,000	5,000	3,500	-	6,500	-
Rate of return	10%	9.01%	8.25%	-	8.42%	-
EPS ²	5,956	5,061	3,936	7,966	9,225	7,085
Distribution rate	101%	98.8%	88.9%	-	70.5%	-
Net sales ¹	1,470,114	1,479,645	1,529,909	1,809,653	1,652,662	1,619,209
EBITDA ¹	167,267	144,245	119,501	215,671	272,872	209,238
EBIT ¹	146,351	122,775	97,432	194,466	251,729	187,630
Net income ¹	133,411	113,364	88,155	178,435	206,624	158,683
Net Debt ¹	-104,165	-116,028	-56,046	-169,265	-287,666	-350,181
Reference price ²	60,000.00	55,500.00	42,400.00	64,200.00	77,200.00	67,800.00
Nbr of stocks (in thousands)	22,398	22,398	22,398	22,398	22,398	22,398
Announcement Date	3/18/21	3/22/22	3/3/23	3/12/24	3/3/25	3/3/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NET DETERGENT	-	-	-	-	48.55M
RECKITT BENCKISER GROUP PLC	18.69x	3.34x	12.1x	3.9%	47.52B
CHURCH & DWIGHT CO., INC.	30.13x	4.47x	18.97x	1.13%	26.27B
THE CLOROX COMPANY	18.99x	2.32x	12.56x	4.76%	12.78B
REYNOLDS CONSUMER PRODUCTS INC.	15.82x	1.74x	9.93x	3.71%	5.22B
LION CORPORATION	22.81x	1.13x	8.54x	1.61%	3.71B
PT UNILEVER INDONESIA TBK	13.55x	1.61x	9.66x	10.12%	3.21B
WD-40 COMPANY	34.19x	4.13x	22.88x	-	2.99B
BLUE MOON GROUP HOLDINGS LIMITED	96.57x	1.49x	59.82x	3.48%	2.02B
Average	31.34x	2.53x	19.31x	4.1%	12B
Weighted average by Cap.	23.43x	3.27x	14.83x	3.38%