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 | 57.0x - 63.0x | 60.0x |
| Selected Fwd P/E Multiple | 38.5x - 42.5x | 40.5x |
| Fair Value | ₫57,941 - ₫64,040 | ₫60,991 |
| Upside | -18.7% - -10.2% | -14.5% |
| Benchmarks | - | Full Ticker |
| C.E.O Group Joint Stock Company | - | HNX:CEO |
| KOSY Joint Stock Company | - | HOSE:KOS |
| Century Land Joint Stock Company | - | HOSE:CRE |
| Khai Hoan Land Group Joint Stock Company | - | HOSE:KHG |
| Ba Ria - Vung Tau House Development Joint Stock Company | - | HOSE:HDC |
| SJ Group Joint Stock Company | - | HOSE:SJS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CEO | KOS | CRE | KHG | HDC | SJS | |||
| HNX:CEO | HOSE:KOS | HOSE:CRE | HOSE:KHG | HOSE:HDC | HOSE:SJS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -15.7% | 1.3% | -36.2% | 40.0% | -14.5% | 22.8% | ||
| 3Y CAGR | 31.2% | -1.7% | -55.2% | -49.1% | -37.5% | 64.3% | ||
| Latest Twelve Months | 38.8% | -9.1% | NM | 410.5% | NM | 61.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.4% | 1.5% | 5.8% | 19.8% | 21.1% | 30.4% | ||
| Prior Fiscal Year | 10.1% | 1.0% | 0.2% | 7.7% | 19.6% | 44.5% | ||
| Latest Fiscal Year | 14.5% | 1.5% | 2.7% | 17.6% | 12.1% | 41.6% | ||
| Latest Twelve Months | 15.2% | 1.1% | 5.6% | 15.3% | 18.3% | 46.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 34.8x | 52.2x | 31.0x | -148.0x | 57.4x | 46.3x | ||
| Price / LTM Sales | 10.8x | 6.0x | 3.7x | 8.9x | 13.7x | 27.9x | ||
| LTM P/E Ratio | 70.7x | 559.8x | 64.9x | 58.2x | 75.0x | 60.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 58.2x | 70.7x | 559.8x | |||||
| Historical LTM P/E Ratio | 30.1x | 39.0x | 207.9x | |||||
| Selected P/E Multiple | 57.0x | 60.0x | 63.0x | |||||
| (x) LTM Net Income | 342,963 | 342,963 | 342,963 | |||||
| (=) Equity Value | 19,545,986 | 20,574,722 | 21,603,459 | |||||
| (/) Shares Outstanding | 295.3 | 295.3 | 295.3 | |||||
| Implied Value Range | 66,186.18 | 69,669.67 | 73,153.15 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 66,186.18 | 69,669.67 | 73,153.15 | 71,300.00 | ||||
| Upside / (Downside) | -7.2% | -2.3% | 2.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CEO | KOS | CRE | KHG | HDC | SJS | |
| Value of Common Equity | 14,809,838 | 8,356,180 | 4,488,407 | 3,316,832 | 6,447,532 | 21,056,189 | |
| (/) Shares Outstanding | 567.4 | 216.5 | 463.7 | 449.4 | 178.4 | 295.3 | |
| Implied Stock Price | 26,100.00 | 38,600.00 | 9,680.00 | 7,380.00 | 36,150.00 | 71,300.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 26,100.00 | 38,600.00 | 9,680.00 | 7,380.00 | 36,150.00 | 71,300.00 | |
| 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 | |