Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.7x - 0.7x | 0.7x |
| Historical Pb Multiple | 0.5x - 1.2x | 0.7x |
| Fair Value | ₫9,613 - ₫10,625 | ₫10,119 |
| Upside | 42.8% - 57.9% | 50.4% |
| Benchmarks | - | Full Ticker |
| Nam Long Investment Corporation | - | HOSE:NLG |
| Ba Ria - Vung Tau House Development Joint Stock Company | - | HOSE:HDC |
| Century Land Joint Stock Company | - | HOSE:CRE |
| Tu Liem Urban Development Joint Stock Company | - | HOSE:NTL |
| 577 Investment Corporation | - | HOSE:NBB |
| Sao Mai Group Corporation | - | HOSE:ASM |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NLG | HDC | CRE | NTL | NBB | ASM | |||
| HOSE:NLG | HOSE:HDC | HOSE:CRE | HOSE:NTL | HOSE:NBB | HOSE:ASM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -11.4% | -14.8% | -35.9% | 21.5% | -69.6% | -22.3% | ||
| 3Y CAGR | -21.4% | -37.8% | -54.9% | 37.6% | -86.5% | -33.0% | ||
| Latest Twelve Months | 10.0% | -49.2% | 1948.6% | 70.3% | -61.0% | -7.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 31.1% | 23.0% | 6.3% | 35.8% | 17.5% | 4.7% | ||
| Prior Fiscal Year | 14.1% | 19.8% | 0.2% | 37.1% | 0.6% | 1.6% | ||
| Latest Fiscal Year | 6.9% | 11.9% | 2.7% | 40.0% | 1.1% | 1.5% | ||
| Latest Twelve Months | 6.9% | 11.9% | 2.7% | 40.0% | 1.1% | 1.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.1% | 5.0% | 0.7% | 22.5% | 7.0% | 9.6% | ||
| Prior Fiscal Year | 4.9% | NA | NA | 24.9% | 0.1% | 3.7% | ||
| Latest Twelve Months | 5.2% | 2.9% | 0.7% | 35.8% | 0.0% | 3.4% | ||
| Next Fiscal Year | 6.8% | 7.4% | 1.6% | 39.1% | 0.1% | 3.6% | ||
| Two Fiscal Years Forward | 6.3% | 11.7% | 2.6% | 39.2% | 0.1% | 3.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.6x | 7.5x | 2.1x | 1.2x | 34.4x | 0.2x | ||
| Price / LTM EPS | 22.8x | 62.1x | 78.1x | 3.0x | 3059.7x | 13.8x | ||
| Price / Book | 1.2x | 1.8x | 0.6x | 1.0x | 1.2x | 0.5x | ||
| Price / Fwd Book | 1.1x | 1.7x | 0.6x | 0.8x | 1.2x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.2x | 1.8x | |||||
| Historical P/B Ratio | 0.5x | 0.7x | 1.2x | |||||
| Selected P/B Multiple | 0.7x | 0.7x | 0.7x | |||||
| (x) Book Value | 5,428,557 | 5,428,557 | 5,428,557 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NLG | HDC | CRE | NTL | NBB | ASM | |
| Value of Common Equity | 11,282,706 | 4,102,164 | 3,204,018 | 1,713,818 | 2,223,547 | 2,491,300 | |
| (/) Shares Outstanding | 385.1 | 178.4 | 463.7 | 122.0 | 100.2 | 370.2 | |
| Implied Stock Price | 29,300.00 | 23,000.00 | 6,910.00 | 14,050.00 | 22,200.00 | 6,730.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29,300.00 | 23,000.00 | 6,910.00 | 14,050.00 | 22,200.00 | 6,730.00 | |
| Trading Currency | VND | VND | VND | VND | VND | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |