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 | 16.2x - 17.9x | 17.0x |
Selected Fwd P/E Multiple | 16.0x - 17.7x | 16.8x |
Fair Value | ₫53,738 - ₫59,395 | ₫56,566 |
Upside | 15.8% - 28.0% | 21.9% |
Benchmarks | - | Full Ticker |
Thanh Thanh Cong - Bien Hoa Joint Stock Company | - | HOSE:SBT |
PT Hanjaya Mandala Sampoerna Tbk | - | IDX:HMSP |
Hanoi Beer Alcohol and Beverage Joint Stock Corporation | - | HOSE:BHN |
PT Charoen Pokphand Indonesia Tbk | - | IDX:CPIN |
PT Japfa Comfeed Indonesia Tbk | - | IDX:JPFA |
Saigon Beer - Alcohol - Beverage Corporation | - | HOSE:SAB |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
SBT | HMSP | BHN | CPIN | JPFA | SAB | |||
HOSE:SBT | IDX:HMSP | HOSE:BHN | IDX:CPIN | IDX:JPFA | HOSE:SAB | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 18.1% | -13.5% | -4.0% | 0.4% | 11.3% | -2.7% | ||
3Y CAGR | 4.8% | -2.3% | 7.2% | 0.8% | 14.3% | 5.8% | ||
Latest Twelve Months | 60.3% | -22.8% | 30.2% | 62.8% | 64.5% | -0.8% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 3.5% | 16.9% | 5.7% | 6.5% | 3.6% | 15.3% | ||
Prior Fiscal Year | 1.6% | 15.2% | 4.3% | 3.8% | 1.8% | 13.2% | ||
Latest Fiscal Year | 2.1% | 12.4% | 4.5% | 5.5% | 5.4% | 13.2% | ||
Latest Twelve Months | 2.3% | 11.9% | 4.9% | 6.6% | 5.4% | 13.2% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 10.1x | 7.8x | 7.4x | 9.7x | 4.3x | 8.2x | ||
Price / LTM Sales | 0.5x | 1.4x | 1.0x | 1.1x | 0.3x | 1.9x | ||
LTM P/E Ratio | 23.3x | 11.3x | 20.7x | 17.2x | 5.7x | 14.8x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 5.7x | 17.2x | 23.3x | |||||
Historical LTM P/E Ratio | 16.9x | 19.9x | 30.8x | |||||
Selected P/E Multiple | 16.2x | 17.0x | 17.9x | |||||
(x) LTM Net Income | 4,016,226 | 4,016,226 | 4,016,226 | |||||
(=) Equity Value | 65,039,594 | 68,462,731 | 71,885,867 | |||||
(/) Shares Outstanding | 1,282.6 | 1,282.6 | 1,282.6 | |||||
Implied Value Range | 50,710.67 | 53,379.65 | 56,048.63 | |||||
FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 50,710.67 | 53,379.65 | 56,048.63 | 46,400.00 | ||||
Upside / (Downside) | 9.3% | 15.0% | 20.8% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | SBT | HMSP | BHN | CPIN | JPFA | SAB | |
Value of Common Equity | 16,087,265 | 71,535,617 | 8,495,470 | 75,102,840 | 17,208,951 | 59,510,894 | |
(/) Shares Outstanding | 814.5 | 116,318.1 | 231.8 | 16,398.0 | 11,627.7 | 1,282.6 | |
Implied Stock Price | 19,750.00 | 615.00 | 36,650.00 | 4,580.00 | 1,480.00 | 46,400.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 19,750.00 | 615.00 | 36,650.00 | 4,580.00 | 1,480.00 | 46,400.00 | |
Trading Currency | VND | IDR | VND | IDR | IDR | VND | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |