Valuation Vietnam ProsperityCommercial Bank

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-10-06			5-day change	1st Jan Change
23,200.00 ^VND	+0.87%		+1.09%	+2.06%

09-30	Saigon Securities Upgrades Vietnam Prosperity JSC Bank to Outperform from Market Perform; Price Target is VND26,500	MT
09-25	Sumitomo Mitsui Banking Plans to Boost Stake in Vietnam's VPBank	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	161,303,809	119,090,386	151,751,117	152,331,333	227,306,911	233,999,996	-	-
Change	-	-26.17%	27.43%	0.38%	49.22%	2.94%	-	-
Enterprise Value (EV)	161,303,809	119,090,386	151,751,117	152,331,333	227,306,911	233,999,996	233,999,996	233,999,996
Change	-	-26.17%	27.43%	0.38%	49.22%	2.94%	0%	0%
P/E	13.4x	6.58x	13.3x	9.65x	9.47x	7.62x	6.27x	5.65x
PBR	2.03x	1.24x	1.13x	1.07x	1.44x	1.23x	1.05x	0.91x
PEG	-	0.1x	-0.3x	0.3x	0.2x	0.3x	0.3x	0.5x
Capitalization / Revenue	3.64x	2.06x	3.05x	2.45x	3.04x	2.57x	2.09x	1.67x
EV / Revenue	0x	0x	0x	0x	0x	2.57x	2.09x	1.67x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.43x	2.83x	2.42x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	396.7	430.3	430.3
Rate of return	-	-	-	-	-	1.7%	1.84%	1.84%
EPS ²	1,410	2,157	1,146	1,578	2,399	3,072	3,730	4,139
Distribution rate	-	-	-	-	-	12.9%	11.5%	10.4%
Net sales ¹	44,301,475	57,797,030	49,743,430	62,255,056	74,653,817	90,979,884	112,178,937	139,977,199
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	33,582,538	43,680,949	35,831,613	47,915,324	56,023,498	68,140,630	82,642,175	96,759,233
Net income ¹	11,807,884	18,175,234	10,052,574	15,778,795	23,989,930	30,818,284	37,119,720	44,520,538
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	18,935.63	14,201.72	15,233.13	15,233.13	22,730.69	23,400.00	23,400.00	23,400.00
Nbr of stocks (in thousands)	8,518,533	8,385,629	9,961,911	10,000,000	10,000,000	10,000,000	-	-
Announcement Date	1/27/22	1/30/23	1/30/24	1/23/25	1/19/26	-	-	-

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.($)
VIETNAM PROSPERITYCOMMERCIAL BANK	7.55x	-	-	1.71%	8.92B
JPMORGAN CHASE & CO.	13.08x	-	-	1.92%	881B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.95%	417B
BANK OF AMERICA CORPORATION	11.79x	-	-	2.21%	378B
AGRICULTURAL BANK OF CHINA LIMITED	6.68x	-	-	4.76%	358B
HSBC HOLDINGS PLC	11.99x	-	-	4.36%	335B
CHINA CONSTRUCTION BANK CORPORATION	6.2x	-	-	4.98%	331B
BANK OF CHINA LIMITED	6.81x	-	-	4.67%	304B
ROYAL BANK OF CANADA	17.2x	-	-	2.45%	272B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.43x	-	-	2.73%	261B
Average	10.20x			3.47%	354.41B
Weighted average by Cap.	10.61x			3.44%