Valuation Vingroup

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 2026-07-02			5-day change	1st Jan Change
220,300.00 ^VND	+1.47%		-4.43%	+29.89%

06-08	Vietnam's Vingroup board grants right to buy stakes in chairman's transport, energy unit	RE
05-26	VinFast Auto Appoints Pham Nhat Quan Anh as Chairman	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	352,019,241	199,613,606	165,478,938	150,846,654	1,271,786,314	1,651,972,435	-	-
Change	-	-43.29%	-17.1%	-8.84%	743.1%	29.89%	-	-
Enterprise Value (EV)	464,131,304	199,613,606	165,478,938	150,846,654	1,271,786,314	1,651,972,435	1,651,972,435	1,651,972,435
Change	-	-56.99%	-17.1%	-8.84%	743.1%	29.89%	0%	0%
P/E	-117x	24.3x	80.4x	12.9x	51.8x	58.7x	56.5x	37.9x
PBR	3.25x	-	-	-	-	-	-	-
PEG	-	-0x	-1.1x	0x	0x	4x	15.1x	0.8x
Capitalization / Revenue	2.81x	1.96x	1.02x	0.79x	3.82x	3.65x	3.16x	2.82x
EV / Revenue	0x	0x	0x	0x	0x	3.65x	3.16x	2.82x
EV / EBITDA	0x	0x	0x	0x	0x	18.7x	14.7x	11.6x
EV / EBIT	0x	-0x	-0x	-0x	0x	27.4x	19.6x	13.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-407.5	1,107	277.5	1,578	3,271	3,756	3,896	5,806
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	125,306,264	101,793,582	161,634,280	192,159,467	332,770,342	453,054,500	523,581,000	586,303,000
EBITDA ¹	17,857,771	10,653,159	14,001,547	15,775,910	37,933,399	88,521,000	112,076,500	141,817,000
EBIT ¹	2,451,017	-10,630,914	-3,126,135	-6,969,872	5,635,940	60,232,500	84,166,500	121,580,000
Net income ¹	-2,771,444	8,781,861	2,062,572	11,735,294	13,446,455	28,815,000	29,882,000	44,145,000
Net Debt	112,112,063	-	-	-	-	-	-	-
Reference price ²	47,550.00	26,900.00	22,300.00	20,275.00	169,600.00	220,300.00	220,300.00	220,300.00
Nbr of stocks (in thousands)	7,403,139	7,420,580	7,420,580	7,440,032	7,498,740	7,498,740	-	-
Announcement Date	2/14/22	4/1/23	1/31/24	1/15/25	1/30/26	-	-	-

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.($)
VINGROUP	57.81x	-	-	-	62.02B
VINHOMES	11.3x	3.51x	10.1x	-.--%	23.27B
VONOVIA SE	7.77x	16.36x	19.63x	6%	20.62B
EMAAR DEVELOPMENT	4.43x	0.27x	0.56x	7.67%	15.51B
DEUTSCHE WOHNEN SE	8.51x	16.99x	-	6.22%	8.33B
OPEN HOUSE GROUP CO., LTD.	7.72x	0.8x	6.56x	2.54%	5.66B
CHINA VANKE CO., LTD.	-2.15x	1.58x	69.79x	-.--%	5B
LEG IMMOBILIEN SE	5.76x	14.05x	21.08x	5.52%	4.75B
IIDA GROUP HOLDINGS CO., LTD.	9.7x	0.49x	6.49x	4.78%	3.63B
Average	12.32x	6.76x	19.17x	4.09%	16.53B
Weighted average by Cap.	28.52x	7.44x	14.77x	4.06%