Company Valuation: PVI Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027
Market Cap 1 11,454,427 11,243,610 14,288,754 21,784,494 16,928,660 -
Change - -1.84% - 52.46% -22.29% -
Enterprise Value (EV) 11,454,427 11,243,610 14,288,754 21,784,494 16,928,660 16,928,660
Change - -1.84% - 52.46% -22.29% 0%
P/E - 14x 17x 20.8x 10.3x 12.3x
PBR 1.51x - - - - -
PEG - - - 0.8x 0.2x -0.8x
Capitalization / Revenue - - - - 1.37x 1.21x
EV / Revenue - - - - 1.37x 1.21x
EV / EBITDA - - - - - -
EV / EBIT - - - - 17.9x 19.5x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 3,113 3,262 4,073 6,371 5,347
Distribution rate - - - - - -
Net sales 1 - - - - 12,329,000 13,964,000
EBITDA - - - - - -
EBIT 1 - - - - 946,000 870,000
Net income 1 - 838,174 850,612 1,099,877 1,642,000 1,516,000
Net Debt - - - - - -
Reference price 2 44,454.55 43,636.36 55,454.55 84,545.45 65,700.00 65,700.00
Nbr of stocks (in thousands) 257,666 257,666 257,666 257,666 257,666 -
Announcement Date 1/20/22 2/1/23 1/23/25 1/20/26 - -
1VND in Million2VND
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.31x - - - 651M
13.46x - - 4.55% 175B
12.3x2.92x10.51x1.21% 128B
14.62x1.78x - 5.61% 104B
19.76x3.45x12.13x2.19% 81.15B
26.76x4.19x12.89x1.23% 57.96B
18.74x3.88x11.43x1.18% 57.16B
8.94x1.34x - 1.94% 34.14B
10.57x0.66x - 3.77% 34.1B
17.35x2.97x10.66x1.31% 26.8B
Average 15.28x 2.65x 11.52x 2.56% 69.92B
Weighted average by Cap. 15.47x 2.77x 11.44x 2.98%

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. PVI Stock
  4. Valuation PVI Holdings