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 | 19.9x - 22.0x | 20.9x |
| Selected Fwd P/E Multiple | 17.7x - 19.6x | 18.7x |
| Fair Value | ₫6,492 - ₫7,175 | ₫6,833 |
| Upside | -22.7% - -14.6% | -18.7% |
| Benchmarks | - | Full Ticker |
| Ba Ria - Vung Tau House Development Joint Stock Company | - | HOSE:HDC |
| Tu Liem Urban Development Joint Stock Company | - | HOSE:NTL |
| Nam Long Investment Corporation | - | HOSE:NLG |
| Century Land Joint Stock Company | - | HOSE:CRE |
| De Tam Joint Stock Company | - | HOSE:DTA |
| Sao Mai Group Corporation | - | HOSE:ASM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| HDC | NTL | NLG | CRE | DTA | ASM | |||
| HOSE:HDC | HOSE:NTL | HOSE:NLG | HOSE:CRE | HOSE:DTA | HOSE:ASM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -14.5% | 21.5% | -11.4% | -36.2% | NM- | -22.3% | ||
| 3Y CAGR | -37.5% | 37.6% | -21.4% | -55.2% | NM- | -33.0% | ||
| Latest Twelve Months | NM | -106.8% | 59.1% | NM | NM | -66.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 21.1% | 31.6% | 29.0% | 5.8% | 1.7% | 4.3% | ||
| Prior Fiscal Year | 19.6% | 37.1% | 14.1% | 0.2% | 2.4% | 1.6% | ||
| Latest Fiscal Year | 12.1% | 40.0% | 6.9% | 2.7% | 1.3% | 1.5% | ||
| Latest Twelve Months | 18.3% | -193.4% | 7.1% | 5.6% | 1.3% | 0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 56.5x | -34.2x | 10.2x | 30.9x | NA | 11.9x | ||
| Price / LTM Sales | 13.5x | 70.8x | 1.8x | 3.6x | 0.6x | 0.3x | ||
| LTM P/E Ratio | 73.7x | -36.6x | 25.5x | 64.5x | 49.6x | 47.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -36.6x | 49.6x | 73.7x | |||||
| Historical LTM P/E Ratio | 3.6x | 10.4x | 16.2x | |||||
| Selected P/E Multiple | 19.9x | 20.9x | 22.0x | |||||
| (x) LTM Net Income | 65,264 | 65,264 | 65,264 | |||||
| (=) Equity Value | 1,298,627 | 1,366,976 | 1,435,325 | |||||
| (/) Shares Outstanding | 370.2 | 370.2 | 370.2 | |||||
| Implied Value Range | 3,508.11 | 3,692.75 | 3,877.39 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,508.11 | 3,692.75 | 3,877.39 | 8,400.00 | ||||
| Upside / (Downside) | -58.2% | -56.0% | -53.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HDC | NTL | NLG | CRE | DTA | ASM | |
| Value of Common Equity | 6,331,601 | 2,451,796 | 15,999,879 | 4,404,945 | 86,507 | 3,109,497 | |
| (/) Shares Outstanding | 178.4 | 122.0 | 385.1 | 463.7 | 18.1 | 370.2 | |
| Implied Stock Price | 35,500.00 | 20,100.00 | 41,550.00 | 9,500.00 | 4,790.00 | 8,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 35,500.00 | 20,100.00 | 41,550.00 | 9,500.00 | 4,790.00 | 8,400.00 | |
| 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 | |