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 | 1.1x - 1.2x | 1.2x |
| Historical Pb Multiple | 0.7x - 2.1x | 0.8x |
| Fair Value | ₫16,603 - ₫18,351 | ₫17,477 |
| Upside | 22.5% - 35.4% | 29.0% |
| Benchmarks | - | Full Ticker |
| Fortune Vietnam Joint Stock Commercial Bank | - | HOSE:LPB |
| Tien Phong Commercial Joint Stock Bank | - | HOSE:TPB |
| Vietnam Export Import Commercial Joint Stock Bank | - | HOSE:EIB |
| Southeast Asia Commercial Joint Stock Bank | - | HOSE:SSB |
| Vietnam Maritime Commercial Joint Stock Bank | - | HOSE:MSB |
| Saigon - Hanoi Commercial Joint Stock Bank | - | HOSE:SHB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| LPB | TPB | EIB | SSB | MSB | SHB | |||
| HOSE:LPB | HOSE:TPB | HOSE:EIB | HOSE:SSB | HOSE:MSB | HOSE:SHB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 47.9% | 14.5% | 30.9% | NM- | 39.5% | 32.6% | ||
| 3Y CAGR | 55.8% | 8.0% | 54.9% | 21.8% | 11.0% | 23.0% | ||
| Latest Twelve Months | NM | 39.7% | 87.3% | 75.2% | 21.0% | 25.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 36.6% | 42.7% | 36.4% | 45.0% | 42.2% | 48.5% | ||
| Prior Fiscal Year | 39.8% | 36.3% | 40.3% | 43.4% | 43.6% | 51.3% | ||
| Latest Fiscal Year | 54.3% | 43.7% | 49.3% | 45.9% | 45.5% | 53.8% | ||
| Latest Twelve Months | 54.9% | 43.8% | 48.4% | 52.2% | 45.0% | 54.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.2% | 20.3% | 9.3% | 12.6% | 15.9% | 16.6% | ||
| Prior Fiscal Year | NA | 13.7% | 9.4% | 12.6% | 16.0% | 15.8% | ||
| Latest Twelve Months | 24.9% | 17.1% | 14.2% | 19.9% | 15.9% | 16.8% | ||
| Next Fiscal Year | 22.0% | 16.4% | 11.3% | #NUM! | 16.1% | 18.3% | ||
| Two Fiscal Years Forward | 18.3% | 17.2% | 15.2% | 14.9% | 15.9% | 22.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 5.2x | 2.4x | 5.9x | 4.0x | 2.4x | 3.1x | ||
| Price / LTM EPS | 9.5x | 5.6x | 12.2x | 7.6x | 5.4x | 5.7x | ||
| Price / Book | 2.1x | 0.9x | 1.6x | 1.4x | 0.8x | 0.9x | ||
| Price / Fwd Book | 1.8x | 0.8x | 1.5x | 1.5x | 0.7x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.4x | 2.1x | |||||
| Historical P/B Ratio | 0.7x | 0.8x | 2.1x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) Book Value | 61,473,136 | 61,473,136 | 61,473,136 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LPB | TPB | EIB | SSB | MSB | SHB | |
| Value of Common Equity | 94,995,571 | 35,005,920 | 42,283,758 | 52,348,000 | 30,030,000 | 55,083,409 | |
| (/) Shares Outstanding | 2,987.3 | 2,642.0 | 1,862.7 | 2,845.0 | 2,600.0 | 4,065.2 | |
| Implied Stock Price | 31,800.00 | 13,250.00 | 22,700.00 | 18,400.00 | 11,550.00 | 13,550.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31,800.00 | 13,250.00 | 22,700.00 | 18,400.00 | 11,550.00 | 13,550.00 | |
| 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 | |