Company Valuation: Vinam

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024
Market Cap 1 89,100 98,010 56,430
Change - 10% -42.42%
Enterprise Value (EV) 1 -964.1 108,919 108,854
Change - 11,397.65% -0.06%
P/E 10.2x 7.99x 42.6x
PBR 0.19x 0.25x 0.14x
PEG - 0.2x -0.5x
Capitalization / Revenue 0.83x 0.96x 0.59x
EV / Revenue -0.01x 1.06x 1.14x
EV / EBITDA -0.09x 9x 24.7x
EV / EBIT -0.11x 9.77x 30.3x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 294.8 413 44.58
Distribution rate - - -
Net sales 1 107,929 102,342 95,735
EBITDA 1 10,696 12,097 4,416
EBIT 1 8,399 11,143 3,592
Net income 1 6,991 12,271 1,324
Net Debt 1 -90,064 10,909 52,424
Reference price 2 3,000.00 3,300.00 1,900.00
Nbr of stocks (in thousands) 29,700 29,700 29,700
Announcement Date 10/28/25 10/28/25 11/14/25
1VND in Million2VND
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.15M
26.39x4.75x18.29x0.35% 196B
44.98x11.7x26.18x-.--% 144B
32.21x - - 0.72% 141B
16.45x3.42x11x-.--% 66.54B
32.88x7.35x23.38x-.--% 53.09B
18.34x2.12x10.96x2.86% 44.12B
26.09x5.2x17.77x0.76% 37.93B
45.62x6.37x19.56x-.--% 36.96B
19.26x5.05x13.03x1.19% 29.41B
Average 29.14x 5.74x 17.52x 0.65% 74.89B
Weighted average by Cap. 30.82x 6.43x 19.06x 0.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA