Valuation OPC Pharmaceutical

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
21,800.00 ^VND	-.--%		+4.06%	+6.28%

07-19	Opc Pharmaceutical Joint Stock Company Receives Tax Authority Fine of VND 22,000,000 for Late Submission of Natural Resource Tax Returns	CI
07-06	OPC Pharmaceutical Joint Stock Company Announces Committee Changes, Effective July 2, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,581,348	1,520,220	1,761,400	1,537,221	1,601,272	1,537,221
Change	-	-3.87%	15.86%	-12.73%	4.17%	-4%
Enterprise Value (EV) ¹	1,568,096	1,373,409	1,446,194	1,215,860	1,353,985	1,218,052
Change	-	-12.42%	5.3%	-15.93%	11.36%	-10.04%
P/E	15x	12.1x	13.8x	14.7x	17.6x	15.6x
PBR	2.45x	2.23x	2.18x	1.87x	1.97x	1.69x
PEG	-	0.6x	8.41x	-0.8x	-1.3x	1.89x
Capitalization / Revenue	1.64x	1.35x	1.5x	1.53x	1.65x	1.37x
EV / Revenue	1.62x	1.22x	1.23x	1.21x	1.4x	1.08x
EV / EBITDA	9.92x	7.26x	7.18x	7.19x	8.64x	7.92x
EV / EBIT	11.5x	8.24x	8.1x	8.32x	10.1x	9.21x
EV / FCF	16x	6.71x	9.7x	12.8x	106x	21.3x
FCF Yield	6.26%	14.9%	10.3%	7.78%	0.94%	4.7%
Dividend per Share ²	1,064	-	1,282	1,282	-	683.8
Rate of return	5.04%	-	5.45%	6.25%	-	3.33%
EPS ²	1,408	1,682	1,709	1,397	1,214	1,314
Distribution rate	75.6%	-	75%	91.8%	-	52%
Net sales ¹	965,591	1,123,728	1,171,614	1,004,887	968,576	1,122,987
EBITDA ¹	158,152	189,215	201,454	169,015	156,652	153,844
EBIT ¹	136,411	166,713	178,636	146,120	134,434	132,289
Net income ¹	105,791	126,377	142,128	122,234	107,060	115,881
Net Debt ¹	-13,252	-146,811	-315,205	-321,361	-247,287	-319,169
Reference price ²	21,101.54	20,285.85	23,504.27	20,512.82	21,367.52	20,512.82
Nbr of stocks (in thousands)	74,940	74,940	74,940	74,940	74,940	74,940
Announcement Date	3/15/21	3/7/22	3/15/23	3/22/24	3/27/25	3/23/26

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.($)
OPC PHARMACEUTICAL	-	-	-	-	62.13M
ELI LILLY AND COMPANY	35.03x	12.19x	25.61x	0.59%	1,024B
JOHNSON & JOHNSON	27.48x	6.29x	17.54x	2.1%	618B
ABBVIE INC.	32.57x	7.42x	15.35x	2.76%	443B
ROCHE HOLDING AG	19.7x	4.68x	11.59x	2.83%	349B
ASTRAZENECA PLC	21.76x	4.48x	12.7x	1.96%	264B
NOVO NORDISK A/S	13.48x	5.05x	10.4x	3.71%	209B
AMGEN INC.	25.29x	6.61x	11.66x	2.62%	208B
GILEAD SCIENCES, INC.	-46.92x	5.63x	31.08x	2.53%	162B
PFIZER INC.	12.69x	3.11x	7.86x	6.88%	143B
Average	15.68x	6.16x	15.98x	2.89%	341.9B
Weighted average by Cap.	24.04x	7.68x	18.14x	2.14%