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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.83M
15.27x0.79x5.61x4.85% 20.77B
13.12x - - 6.47% 19.55B
-314.74x - - -.--% 14.12B
109.63x0.86x5.96x0.85% 13.13B
18.45x2.35x50.96x2.04% 12.15B
22.72x3.46x12.91x0.79% 7.71B
22.1x0.8x11.85x1.98% 5.6B
24.77x1.72x14.4x1.66% 5.43B
24.96x2.72x16.55x1.73% 4.89B
Average -7.08x 1.81x 16.89x 2.26% 10.34B
Weighted average by Cap. -15.99x 1.58x 16.34x 2.88%

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