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 - 0.8x | 0.8x |
| Historical Pb Multiple | 0.6x - 2.2x | 0.9x |
| Fair Value | ₫9,710 - ₫10,732 | ₫10,221 |
| Upside | 31.2% - 45.0% | 38.1% |
| Benchmarks | - | Full Ticker |
| Bao Ngoc Investment Production Corporation | - | HNX:BNA |
| Bibica Corporation | - | HOSE:BBC |
| Hung Hau Agricultural Corporation | - | HNX:SJ1 |
| Sa Giang Import Export Corporation | - | HNX:SGC |
| Camimex Group Joint Stock Company | - | HOSE:CMX |
| Travel Investment and Seafood Development Corporation | - | HOSE:DAT |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BNA | BBC | SJ1 | SGC | CMX | DAT | |||
| HNX:BNA | HOSE:BBC | HNX:SJ1 | HNX:SGC | HOSE:CMX | HOSE:DAT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 4.0% | 3.9% | 25.0% | 6.4% | -1.1% | ||
| 3Y CAGR | NM- | 73.1% | 33.2% | 46.7% | NM- | 19.3% | ||
| Latest Twelve Months | NM | 4.9% | 194.7% | 34.4% | NM | -21.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.0% | 7.4% | 1.4% | 11.5% | 2.7% | 2.3% | ||
| Prior Fiscal Year | 3.1% | 6.1% | 0.7% | 11.3% | 2.4% | 2.6% | ||
| Latest Fiscal Year | 3.0% | 6.2% | 2.0% | 14.2% | 1.9% | 2.0% | ||
| Latest Twelve Months | 2.4% | 6.3% | 1.8% | 14.0% | 2.0% | 2.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.7% | 8.2% | 5.8% | 27.9% | 2.4% | 8.4% | ||
| Prior Fiscal Year | 9.4% | 6.6% | 3.4% | 22.2% | 4.3% | 9.4% | ||
| Latest Twelve Months | 8.9% | 7.6% | 7.8% | 30.5% | 4.7% | 6.6% | ||
| Next Fiscal Year | 15.0% | 10.5% | 11.9% | 44.2% | 10.5% | 8.1% | ||
| Two Fiscal Years Forward | 15.4% | 11.7% | 11.3% | 42.4% | 12.7% | 7.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.6x | 0.2x | 1.1x | 0.3x | 0.2x | ||
| Price / LTM EPS | 5.4x | 9.7x | 13.4x | 7.7x | 13.3x | 8.8x | ||
| Price / Book | 0.5x | 0.7x | 0.8x | 2.0x | 0.6x | 0.6x | ||
| Price / Fwd Book | 0.4x | 0.7x | 1.3x | 1.4x | 0.5x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 2.0x | |||||
| Historical P/B Ratio | 0.6x | 0.9x | 2.2x | |||||
| Selected P/B Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) Book Value | 920,410 | 920,410 | 920,410 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BNA | BBC | SJ1 | SGC | CMX | DAT | |
| Value of Common Equity | 234,370 | 1,087,656 | 465,147 | 771,224 | 726,540 | 512,290 | |
| (/) Shares Outstanding | 31.2 | 18.8 | 43.5 | 7.1 | 101.9 | 69.2 | |
| Implied Stock Price | 7,500.00 | 58,000.00 | 10,700.00 | 107,900.00 | 7,130.00 | 7,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,500.00 | 58,000.00 | 10,700.00 | 107,900.00 | 7,130.00 | 7,400.00 | |
| 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 | |