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 | 2.4x - 2.7x | 2.6x |
| Historical Pb Multiple | 0.0x - 0.0x | NM |
| Fair Value | ₫29,413 - ₫32,510 | ₫30,961 |
| Upside | -19.4% - -10.9% | -15.2% |
| Benchmarks | - | Full Ticker |
| Tan Phu Viet Nam Joint stock company | - | HNX:TPP |
| PT Hillcon Tbk | - | IDX:HILL |
| Binh Dien Fertilizer Joint Stock Company | - | HOSE:BFC |
| An Cuong Wood - Working Joint Stock Company | - | HOSE:ACG |
| Binh Duong Mineral and Construction Joint Stock Company | - | HOSE:KSB |
| Thuan Duc Joint Stock Company | - | HOSE:TDP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TPP | HILL | BFC | ACG | KSB | TDP | |||
| HNX:TPP | IDX:HILL | HOSE:BFC | HOSE:ACG | HOSE:KSB | HOSE:TDP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 53.3% | 5.7% | 37.8% | -1.9% | -30.6% | 8.8% | ||
| 3Y CAGR | 65.0% | -76.1% | 19.8% | 2.1% | -40.5% | NM- | ||
| Latest Twelve Months | 111.4% | -103.7% | -2.8% | 9.1% | 381.8% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.9% | 9.1% | 3.1% | 12.6% | 20.1% | 1.8% | ||
| Prior Fiscal Year | 0.8% | 8.7% | 1.4% | 9.8% | 12.0% | 1.1% | ||
| Latest Fiscal Year | 1.3% | 0.1% | 3.4% | 10.5% | 11.4% | 2.1% | ||
| Latest Twelve Months | 1.9% | -0.2% | 2.8% | 11.4% | 22.1% | 1.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.4% | 24.8% | 17.1% | 10.5% | 8.8% | 5.4% | ||
| Prior Fiscal Year | 4.0% | 30.2% | 11.0% | 9.0% | 3.2% | NA | ||
| Latest Twelve Months | 10.3% | -0.6% | 24.5% | 11.0% | 4.0% | 8.1% | ||
| Next Fiscal Year | 18.3% | 4.8% | 21.0% | 13.0% | 3.6% | 10.8% | ||
| Two Fiscal Years Forward | 21.6% | 13.4% | 20.0% | 14.3% | 8.3% | 10.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.7x | 0.3x | 1.4x | 4.7x | 0.7x | ||
| Price / LTM EPS | 9.0x | -368.4x | 9.0x | 12.2x | 21.3x | 37.4x | ||
| Price / Book | 0.9x | 2.0x | 2.1x | 1.3x | 0.8x | 3.0x | ||
| Price / Fwd Book | 0.8x | 1.9x | 2.0x | 1.3x | 0.8x | 2.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.3x | 2.1x | |||||
| Historical P/B Ratio | 0.0x | NM | 0.0x | |||||
| Selected P/B Multiple | 2.4x | 2.6x | 2.7x | |||||
| (x) Book Value | 1,061,214 | 1,061,214 | 1,061,214 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TPP | HILL | BFC | ACG | KSB | TDP | |
| Value of Common Equity | 544,500 | 2,977,783 | 2,698,329 | 5,594,233 | 2,254,541 | 3,220,112 | |
| (/) Shares Outstanding | 45.0 | 14,741.5 | 57.2 | 150.8 | 114.4 | 88.2 | |
| Implied Stock Price | 12,100.00 | 202.00 | 47,200.00 | 37,100.00 | 19,700.00 | 36,500.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12,100.00 | 202.00 | 47,200.00 | 37,100.00 | 19,700.00 | 36,500.00 | |
| Trading Currency | VND | IDR | VND | VND | VND | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |