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 P/E Multiple | 17.0x - 18.8x | 17.9x |
| Selected Fwd P/E Multiple | 15.9x - 17.6x | 16.8x |
| Fair Value | ₫7,433 - ₫8,215 | ₫7,824 |
| Upside | 1.3% - 11.9% | 6.6% |
| Benchmarks | - | Full Ticker |
| Ba Ria - Vung Tau House Development Joint Stock Company | - | HOSE:HDC |
| Tu Liem Urban Development Joint Stock Company | - | HOSE:NTL |
| Binh Duong Trade and Development Joint Stock Company | - | HOSE:TDC |
| Century Land Joint Stock Company | - | HOSE:CRE |
| Nam Long Investment Corporation | - | HOSE:NLG |
| Sao Mai Group Corporation | - | HOSE:ASM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| HDC | NTL | TDC | CRE | NLG | ASM | |||
| HOSE:HDC | HOSE:NTL | HOSE:TDC | HOSE:CRE | HOSE:NLG | HOSE:ASM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -14.5% | 21.5% | NM- | -36.2% | -11.4% | -22.3% | ||
| 3Y CAGR | -37.5% | 37.6% | NM- | -55.2% | -21.4% | -33.0% | ||
| Latest Twelve Months | NM | 69.1% | NM | 1948.6% | 79.1% | -25.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 21.5% | 36.6% | -19.7% | 6.3% | 30.2% | 4.5% | ||
| Prior Fiscal Year | 19.6% | 37.1% | -134.1% | 0.2% | 14.1% | 1.6% | ||
| Latest Fiscal Year | 12.1% | 40.0% | 35.4% | 2.7% | 6.9% | 1.5% | ||
| Latest Twelve Months | 14.0% | 41.0% | 39.0% | 2.7% | 8.1% | 1.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 26.4x | 1.1x | 5.5x | 30.5x | 9.8x | 12.0x | ||
| Price / LTM Sales | 8.0x | 1.5x | 1.0x | 2.5x | 1.7x | 0.2x | ||
| LTM P/E Ratio | 57.4x | 3.7x | 2.4x | 95.2x | 20.5x | 19.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 2.4x | 20.5x | 95.2x | |||||
| Historical LTM P/E Ratio | 3.6x | 10.4x | 16.2x | |||||
| Selected P/E Multiple | 17.0x | 17.9x | 18.8x | |||||
| (x) LTM Net Income | 138,250 | 138,250 | 138,250 | |||||
| (=) Equity Value | 2,348,754 | 2,472,373 | 2,595,992 | |||||
| (/) Shares Outstanding | 370.2 | 370.2 | 370.2 | |||||
| Implied Value Range | 6,344.93 | 6,678.87 | 7,012.81 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6,344.93 | 6,678.87 | 7,012.81 | 7,340.00 | ||||
| Upside / (Downside) | -13.6% | -9.0% | -4.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HDC | NTL | TDC | CRE | NLG | ASM | |
| Value of Common Equity | 4,494,545 | 2,140,747 | 1,110,000 | 3,908,809 | 13,747,188 | 2,717,108 | |
| (/) Shares Outstanding | 178.4 | 122.0 | 100.0 | 463.7 | 385.1 | 370.2 | |
| Implied Stock Price | 25,200.00 | 17,550.00 | 11,100.00 | 8,430.00 | 35,700.00 | 7,340.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 25,200.00 | 17,550.00 | 11,100.00 | 8,430.00 | 35,700.00 | 7,340.00 | |
| 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 | |