看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -25.6x - -28.3x | -26.9x |
| Selected Fwd P/E Multiple | -29.2x - -32.3x | -30.7x |
| Fair Value | ₫6,309 - ₫6,973 | ₫6,641 |
| Upside | -39.3% - -32.9% | -36.1% |
| Benchmarks | - | Full Ticker |
| Truong Thanh Energy and Real Estate Joint Stock Company | - | HOSE:TEG |
| AAV Group Joint Stock Company | - | HNX:AAV |
| Vinh Phuc Infrastructure Development Joint Stock Company | - | HNX:IDV |
| First Real Joint Stock Company | - | HOSE:FIR |
| Victory Capital Joint Stock Company | - | HOSE:PTL |
| Asia-Pacific Investment Joint Stock Company | - | HNX:API |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TEG | AAV | IDV | FIR | PTL | API | |||
| HOSE:TEG | HNX:AAV | HNX:IDV | HOSE:FIR | HOSE:PTL | HNX:API | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 6.3% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -5.0% | NM- | NM- | NM- | ||
| Latest Twelve Months | NM | 27.1% | -34.9% | 269.2% | NM | 60.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.1% | -87.9% | 111.2% | 2.8% | -5.3% | 8.9% | ||
| Prior Fiscal Year | 21.0% | -23.2% | 79.6% | 11.3% | 12.4% | -28.9% | ||
| Latest Fiscal Year | 1.7% | -40.7% | 94.8% | 0.5% | -17.9% | -10.6% | ||
| Latest Twelve Months | 1.9% | -12.7% | 91.5% | -6.8% | -14.7% | -10.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.5x | -249.3x | 12.5x | 9.5x | 14.2x | 43.7x | ||
| Price / LTM Sales | 2.5x | 4.7x | 11.1x | 5.5x | 1.0x | 4.2x | ||
| LTM P/E Ratio | 129.0x | -36.9x | 11.6x | 82.9x | -6.5x | -39.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -36.9x | 11.6x | 129.0x | |||||
| Historical LTM P/E Ratio | -39.3x | 6.8x | 61.1x | |||||
| Selected P/E Multiple | -25.6x | -26.9x | -28.3x | |||||
| (x) LTM Net Income | (22,276) | (22,276) | (22,276) | |||||
| (=) Equity Value | 569,912 | 599,908 | 629,903 | |||||
| (/) Shares Outstanding | 84.1 | 84.1 | 84.1 | |||||
| Implied Value Range | 6,777.90 | 7,134.63 | 7,491.36 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6,777.90 | 7,134.63 | 7,491.36 | 10,400.00 | ||||
| Upside / (Downside) | -34.8% | -31.4% | -28.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEG | AAV | IDV | FIR | PTL | API | |
| Value of Common Equity | 749,001 | 455,319 | 1,167,001 | 642,389 | 325,266 | 874,473 | |
| (/) Shares Outstanding | 120.8 | 69.0 | 41.2 | 70.7 | 98.9 | 84.1 | |
| Implied Stock Price | 6,200.00 | 6,600.00 | 28,300.00 | 9,090.00 | 3,290.00 | 10,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,200.00 | 6,600.00 | 28,300.00 | 9,090.00 | 3,290.00 | 10,400.00 | |
| 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 | |