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 | 1.1x - 1.2x | 1.1x |
| Historical Pb Multiple | 1.4x - 1.4x | 1.4x |
| Fair Value | ₫16,195 - ₫17,899 | ₫17,047 |
| Upside | -24.0% - -16.0% | -20.0% |
| Benchmarks | - | Full Ticker |
| Cam Ranh Port Joint Stock Company | - | HNX:CCR |
| Cam Ranh International Airport Services Joint-Stock Company | - | HNX:CIA |
| An Giang Port Joint-Stock Company | - | HNX:CAG |
| Danang Airports Services Joint-Stock Company | - | HNX:MAS |
| Doan Xa Port Joint Stock Company | - | HNX:DXP |
| Marine Supply and Engineering Service Joint Stock Company | - | HNX:MAC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CCR | CIA | CAG | MAS | DXP | MAC | |||
| HNX:CCR | HNX:CIA | HNX:CAG | HNX:MAS | HNX:DXP | HNX:MAC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -6.9% | -28.2% | NM- | -22.3% | 5.4% | 30.6% | ||
| 3Y CAGR | -27.3% | NM- | NM- | NM- | -0.2% | NM- | ||
| Latest Twelve Months | 44.4% | -18.7% | -126.8% | 35.6% | -0.6% | 7.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.6% | -20.3% | 7.4% | -1.2% | 38.5% | 36.9% | ||
| Prior Fiscal Year | 7.9% | 5.9% | 4.2% | 2.0% | 13.2% | 55.5% | ||
| Latest Fiscal Year | 9.2% | 3.7% | -1.7% | 2.2% | 7.9% | 36.7% | ||
| Latest Twelve Months | 9.2% | 3.7% | -1.7% | 2.2% | 7.9% | 36.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.1% | 0.3% | 2.2% | 4.4% | 9.3% | 8.9% | ||
| Prior Fiscal Year | 4.1% | 1.7% | 1.7% | 9.8% | 7.7% | NA | ||
| Latest Twelve Months | 6.0% | 1.4% | -0.5% | 11.9% | 6.3% | 19.7% | ||
| Next Fiscal Year | 8.2% | #NUM! | #NUM! | 16.6% | 19.9% | #NUM! | ||
| Two Fiscal Years Forward | 9.0% | 1.8% | -0.5% | 17.5% | 24.1% | 28.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.8x | 1.4x | 2.7x | 0.8x | 0.8x | 2.6x | ||
| Price / LTM EPS | 19.6x | 39.2x | -156.4x | 37.6x | 9.6x | 7.1x | ||
| Price / Book | 1.2x | 0.5x | 0.7x | 4.2x | 0.6x | 1.4x | ||
| Price / Fwd Book | 1.1x | 0.5x | 0.7x | 3.6x | 0.5x | 1.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 4.2x | |||||
| Historical P/B Ratio | 1.4x | 1.4x | 1.4x | |||||
| Selected P/B Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) Book Value | 231,107 | 231,107 | 231,107 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CCR | CIA | CAG | MAS | DXP | MAC | |
| Value of Common Equity | 320,342 | 177,282 | 103,500 | 145,101 | 515,227 | 322,477 | |
| (/) Shares Outstanding | 24.5 | 18.7 | 13.8 | 4.3 | 59.9 | 15.1 | |
| Implied Stock Price | 13,100.00 | 9,500.00 | 7,500.00 | 34,000.00 | 8,600.00 | 21,300.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13,100.00 | 9,500.00 | 7,500.00 | 34,000.00 | 8,600.00 | 21,300.00 | |
| 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 | |