Company Valuation: Plastic Additives

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 76,058 141,026 59,629
Change - 85.42% -57.72%
Enterprise Value (EV) 1 125,334 192,584 108,314
Change - 53.66% -43.76%
P/E 14.6x 187x 31.6x
PBR 0.71x 1.31x 0.54x
PEG - -2.2x 0x
Capitalization / Revenue 0.35x 0.64x 0.47x
EV / Revenue 0.58x 0.87x 0.86x
EV / EBITDA 7.38x 15.8x 22.4x
EV / EBIT 9.91x 24.9x 50.2x
EV / FCF -25.6x -53.6x 4.04x
FCF Yield -3.9% -1.87% 24.7%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 551.8 79.81 199.3
Distribution rate - - -
Net sales 1 214,687 221,001 126,409
EBITDA 1 16,981 12,154 4,837
EBIT 1 12,645 7,746 2,157
Net income 1 5,223 755.4 1,886
Net Debt 1 49,275 51,558 48,685
Reference price 2 8,035.71 14,900.00 6,300.00
Nbr of stocks (in thousands) 9,465 9,465 9,465
Announcement Date 4/1/25 4/1/25 4/3/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.84M
17.06x0.8x5.68x4.75% 21.19B
13.07x1.5x4.86x6.33% 19.46B
-320.53x - - -.--% 14.62B
-136.16x0.83x6.41x0.72% 14.52B
16.69x2.14x46.31x2.25% 11B
22.78x3.46x12.94x0.79% 7.76B
24.69x0.86x12.76x1.78% 6.28B
27.05x1.93x15.98x1.55% 6.03B
26.99x2.93x17.83x1.6% 5.31B
Average -34.26x 1.81x 15.35x 2.2% 10.62B
Weighted average by Cap. -49.22x 1.54x 12.99x 2.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PGN Stock
  4. Valuation Plastic Additives