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 Ps Multiple | 0.2x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | ₫15,966 - ₫17,646 | ₫16,806 |
| Upside | -10.8% - -1.4% | -6.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Tan Dai Hung Plastic Joint Stock Company | - | HOSE:TPC |
| Dam Phu My Packaging Joint Stock Company | - | HNX:PMP |
| PetroVietnam Packaging Joint Stock Company | - | HNX:PBP |
| My Chau Printing & Packing Holdings Company | - | HOSE:MCP |
| SADICO Can Tho Joint Stock Corporation | - | HNX:SDG |
| But Son Cement Packing Joint Stock Company | - | HNX:BBS |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| TPC | PMP | PBP | MCP | SDG | BBS | |||
| HOSE:TPC | HNX:PMP | HNX:PBP | HOSE:MCP | HNX:SDG | HNX:BBS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | NM- | 10.6% | NM- | -3.4% | -4.8% | ||
| 3Y CAGR | NM- | NM- | 3.9% | NM- | NM- | -12.1% | ||
| Latest Twelve Months | NM | NM | 23.4% | -5.3% | -6.6% | 16.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.9% | 1.3% | 2.1% | 5.0% | 1.8% | 1.9% | ||
| Prior Fiscal Year | -8.6% | 1.1% | 1.6% | 3.5% | 0.9% | 1.5% | ||
| Latest Fiscal Year | 2.7% | 1.0% | 1.8% | 6.5% | -2.5% | 1.7% | ||
| Latest Twelve Months | 3.1% | 1.0% | 1.6% | 6.5% | 0.2% | 1.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.9x | 7.0x | 1.9x | 16.3x | 6.7x | 8.3x | ||
| Price / LTM Sales | 0.4x | 0.1x | 0.1x | 1.3x | 0.1x | 0.3x | ||
| LTM P/E Ratio | 13.2x | 9.5x | 8.4x | 19.4x | 53.5x | 22.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.1x | 1.3x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.2x | 0.2x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 399,072 | 399,072 | 399,072 | |||||
| (=) Equity Value | 96,813 | 101,908 | 107,004 | |||||
| (/) Shares Outstanding | 6.0 | 6.0 | 6.0 | |||||
| Implied Value Range | 16,135.46 | 16,984.70 | 17,833.93 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16,135.46 | 16,984.70 | 17,833.93 | 17,900.00 | ||||
| Upside / (Downside) | -9.9% | -5.1% | -0.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TPC | PMP | PBP | MCP | SDG | BBS | |
| Value of Common Equity | 186,891 | 61,320 | 62,394 | 583,292 | 156,156 | 107,400 | |
| (/) Shares Outstanding | 22.5 | 4.2 | 4.8 | 18.1 | 10.1 | 6.0 | |
| Implied Stock Price | 8,300.00 | 14,600.00 | 13,000.00 | 32,300.00 | 15,400.00 | 17,900.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,300.00 | 14,600.00 | 13,000.00 | 32,300.00 | 15,400.00 | 17,900.00 | |
| 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 | |