Valuation X20

Stocks

End-of-day quote HANOI S.E. 2026-09-30			5-day change	1st Jan Change
10,600.00 ^VND	-.--%		-3.64%	-18.46%

08-02	X20 Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-01	X20 Joint Stock Company announces Annual dividend, payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	162,150	179,400	224,250
Change	-	10.64%	25%
Enterprise Value (EV) ¹	106,270	-39,134	76,080
Change	-	-136.83%	294.41%
P/E	10.2x	4.01x	7.3x
PBR	0.63x	0.62x	0.77x
PEG	-	0x	-0.2x
Capitalization / Revenue	0.16x	0.14x	0.2x
EV / Revenue	0.1x	-0.03x	0.07x
EV / EBITDA	1.97x	-0.44x	1.07x
EV / EBIT	4.38x	-0.71x	1.93x
EV / FCF	-2.25x	-0.24x	-1.68x
FCF Yield	-44.4%	-423%	-59.5%
Dividend per Share ²	600	1,000	1,000
Rate of return	6.38%	9.62%	7.69%
EPS ²	923	2,592	1,781
Distribution rate	65%	38.6%	56.1%
Net sales ¹	1,034,395	1,301,770	1,115,545
EBITDA ¹	54,066	88,404	71,119
EBIT ¹	24,270	54,793	39,433
Net income ¹	20,380	45,224	34,743
Net Debt ¹	-55,880	-218,534	-148,170
Reference price ²	9,400.00	10,400.00	13,000.00
Nbr of stocks (in thousands)	17,250	17,250	17,250
Announcement Date	3/25/25	3/25/25	3/20/26

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.($)
X20	-	-	-	-	7.04M
LVMH	17.75x	2.68x	8.86x	3.31%	220B
HERMÈS INTERNATIONAL	30.64x	7.64x	16.86x	1.48%	161B
COMPAGNIE FINANCIERE RICHEMONT	24.9x	3.99x	14.06x	2.31%	124B
TITAN COMPANY LIMITED	65.27x	4.65x	43.42x	0.4%	43.34B
ANTA SPORTS PRODUCTS LIMITED	11.54x	1.74x	6x	4.01%	26.2B
RALPH LAUREN CORPORATION	19.25x	2.53x	12.83x	1.08%	21.21B
MONCLER S.P.A.	18.84x	3.6x	8.88x	3.1%	13.72B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.25x	1.16x	7.56x	7.13%	13.54B
Average	24.81x	3.50x	14.81x	2.85%	69.27B
Weighted average by Cap.	25.45x	4.30x	14.34x	2.47%