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 Pb Multiple | 1.7x - 1.9x | 1.8x |
| Historical Pb Multiple | 1.5x - 9.0x | 1.7x |
| Fair Value | ₫25,140 - ₫27,786 | ₫26,463 |
| Upside | 12.2% - 24.0% | 18.1% |
| Benchmarks | - | Full Ticker |
| Thanh Dat Investment Development Joint Stock Company | - | HNX:DTD |
| Vina2 Invest and Construction Joint Stock Company | - | HNX:VC2 |
| Licogi 14 Joint Stock Company | - | HNX:L14 |
| BGI Group Joint Stock Company | - | HNX:VC7 |
| Vietnam Electricity Construction Joint Stock Corporation | - | HOSE:VNE |
| Cotana Group Joint Stock Company | - | HNX:CSC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| DTD | VC2 | L14 | VC7 | VNE | CSC | |||
| HNX:DTD | HNX:VC2 | HNX:L14 | HNX:VC7 | HOSE:VNE | HNX:CSC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -1.2% | 19.3% | -26.5% | 3.4% | NM- | 11.9% | ||
| 3Y CAGR | NM- | -1.4% | NM- | 17.9% | NM- | NM- | ||
| Latest Twelve Months | -43.8% | 387.4% | -11.9% | -61.9% | -1402.0% | -63.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 30.2% | 3.2% | 24.3% | 6.8% | -5.4% | 16.7% | ||
| Prior Fiscal Year | 27.3% | 1.3% | 18.0% | 10.9% | -1.7% | 8.7% | ||
| Latest Fiscal Year | 24.3% | 4.7% | 12.6% | 4.9% | -36.4% | 1.0% | ||
| Latest Twelve Months | 24.3% | 5.0% | 15.6% | 5.1% | -46.4% | 2.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 17.6% | 6.8% | 6.8% | 2.3% | -3.8% | 10.8% | ||
| Prior Fiscal Year | 25.2% | 1.9% | 5.8% | 5.2% | -1.9% | 7.8% | ||
| Latest Twelve Months | 11.8% | 6.7% | 5.0% | 1.4% | -33.7% | 2.2% | ||
| Next Fiscal Year | 11.5% | 6.9% | 3.6% | 1.6% | #NUM! | 3.1% | ||
| Two Fiscal Years Forward | 11.1% | 6.7% | 3.5% | 1.6% | -43.6% | 3.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.7x | 0.5x | 8.8x | 3.9x | 0.8x | 1.5x | ||
| Price / LTM EPS | 11.0x | 10.1x | 56.1x | 75.3x | -1.6x | 70.6x | ||
| Price / Book | 1.2x | 0.7x | 2.8x | 1.1x | 0.7x | 1.5x | ||
| Price / Fwd Book | 1.2x | 0.6x | 2.6x | 1.0x | 0.6x | 1.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 1.1x | 2.8x | |||||
| Historical P/B Ratio | 1.5x | 1.7x | 9.0x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 616,598 | 616,598 | 616,598 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DTD | VC2 | L14 | VC7 | VNE | CSC | |
| Value of Common Equity | 1,287,059 | 605,171 | 1,157,224 | 1,037,778 | 459,509 | 921,757 | |
| (/) Shares Outstanding | 66.7 | 68.8 | 30.9 | 96.1 | 82.1 | 41.1 | |
| Implied Stock Price | 19,300.00 | 8,800.00 | 37,500.00 | 10,800.00 | 5,600.00 | 22,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 19,300.00 | 8,800.00 | 37,500.00 | 10,800.00 | 5,600.00 | 22,400.00 | |
| 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 | |