Company Valuation: Vinalink Logistics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 197,967 238,267 294,122
Change - 20.36% 23.44%
Enterprise Value (EV) 1 100,779 143,076 190,855
Change - 41.97% 33.39%
P/E 5.41x 5.35x 5.5x
PBR 0.73x 0.8x 0.9x
PEG - 0.2x 0.3x
Capitalization / Revenue 0.27x 0.21x 0.21x
EV / Revenue 0.14x 0.12x 0.14x
EV / EBITDA 5.34x 2.76x 2.95x
EV / EBIT 6.02x 2.89x 3.06x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 1,500 -
Rate of return - 8.9% -
EPS 2 2,586 3,149 3,780
Distribution rate - 47.6% -
Net sales 1 729,154 1,152,739 1,398,039
EBITDA 1 18,865 51,795 64,694
EBIT 1 16,727 49,572 62,277
Net income 1 37,314 45,434 55,100
Net Debt 1 -97,188 -95,191 -103,268
Reference price 2 14,000.00 16,850.00 20,800.00
Nbr of stocks (in thousands) 14,140 14,140 14,140
Announcement Date 3/25/25 3/25/25 3/27/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.23M
15.28x1.08x7.85x7.12% 78.31B
16.25x0.98x7.23x3.52% 71.11B
13.6x0.84x7.35x2% 66.16B
23.79x1.77x16.83x0.86% 23.87B
18.52x0.71x7.71x-.--% 10.9B
36.12x2.54x9.75x-.--% 8.84B
8.14x0.36x5.28x6.65% 6.29B
14.21x0.66x7.45x3.62% 5.6B
26.93x0.5x7.33x-.--% 5.07B
Average 19.20x 1.05x 8.53x 2.64% 27.62B
Weighted average by Cap. 16.69x 1.05x 8.33x 3.7%

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. VNL Stock
  4. Valuation Vinalink Logistics Corporation