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 | 12.4x - 13.7x | 13.1x |
| Selected Fwd P/E Multiple | 5.9x - 6.6x | 6.3x |
| Fair Value | ₫40,355 - ₫44,603 | ₫42,479 |
| Upside | 15.3% - 27.4% | 21.4% |
| Benchmarks | - | Full Ticker |
| Bentre Aquaproduct Import and Export Joint Stock Company | - | HOSE:ABT |
| Kon Tum Sugar Joint Stock Company | - | HNX:KTS |
| Hoa Binh Takara Joint Stock Company | - | HNX:CTP |
| Yen Bai Agro-Forestry Products & Foodstuff Corporation | - | HNX:CAP |
| Ha Long Canned Food Joint Stock Corporation | - | HNX:CAN |
| Southern Seed Corporation | - | HOSE:SSC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ABT | KTS | CTP | CAP | CAN | SSC | |||
| HOSE:ABT | HNX:KTS | HNX:CTP | HNX:CAP | HNX:CAN | HOSE:SSC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 12.1% | 46.9% | NM- | NM- | -34.3% | -8.9% | ||
| 3Y CAGR | 37.7% | 76.0% | NM- | -18.5% | NM- | -5.3% | ||
| Latest Twelve Months | 41.7% | NM | 251.9% | -79.0% | -87.2% | -18.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.1% | 4.8% | 0.6% | 12.4% | 1.6% | 14.4% | ||
| Prior Fiscal Year | 10.8% | 7.0% | 0.1% | 18.7% | 1.6% | 16.7% | ||
| Latest Fiscal Year | 14.2% | 11.1% | 1.0% | 5.2% | 0.2% | 11.0% | ||
| Latest Twelve Months | 14.2% | 13.3% | 1.0% | 4.1% | 0.2% | 11.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.7x | NA | NA | 12.4x | 20.0x | 6.5x | ||
| Price / LTM Sales | 0.9x | 0.6x | 10.8x | 1.1x | 0.4x | 1.2x | ||
| LTM P/E Ratio | 6.5x | 4.8x | 1045.9x | 26.3x | 163.6x | 11.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.8x | 26.3x | 1045.9x | |||||
| Historical LTM P/E Ratio | 6.3x | 11.6x | 16.9x | |||||
| Selected P/E Multiple | 12.4x | 13.1x | 13.7x | |||||
| (x) LTM Net Income | 40,180 | 40,180 | 40,180 | |||||
| (=) Equity Value | 498,695 | 524,942 | 551,189 | |||||
| (/) Shares Outstanding | 13.3 | 13.3 | 13.3 | |||||
| Implied Value Range | 37,575.58 | 39,553.24 | 41,530.90 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 37,575.58 | 39,553.24 | 41,530.90 | 35,000.00 | ||||
| Upside / (Downside) | 7.4% | 13.0% | 18.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ABT | KTS | CTP | CAP | CAN | SSC | |
| Value of Common Equity | 537,043 | 242,346 | 407,770 | 598,583 | 252,000 | 464,512 | |
| (/) Shares Outstanding | 11.8 | 5.1 | 12.1 | 15.3 | 5.0 | 13.3 | |
| Implied Stock Price | 45,600.00 | 47,800.00 | 33,700.00 | 39,200.00 | 50,400.00 | 35,000.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 45,600.00 | 47,800.00 | 33,700.00 | 39,200.00 | 50,400.00 | 35,000.00 | |
| 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 | |