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 - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | ₫8,659 - ₫9,570 | ₫9,115 |
| Upside | 27.9% - 41.4% | 34.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Bibica Corporation | - | HOSE:BBC |
| Bentre Aquaproduct Import and Export Joint Stock Company | - | HOSE:ABT |
| Vietnam National Seed Group Joint Stock Company | - | HOSE:NSC |
| Bao Ngoc Investment Production Corporation | - | HNX:BNA |
| Hung Hau Agricultural Corporation | - | HNX:SJ1 |
| Travel Investment and Seafood Development Corporation | - | HOSE:DAT |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| BBC | ABT | NSC | BNA | SJ1 | DAT | |||
| HOSE:BBC | HOSE:ABT | HOSE:NSC | HNX:BNA | HNX:SJ1 | HOSE:DAT | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.4% | 10.1% | 10.0% | NM- | 6.7% | 3.3% | ||
| 3Y CAGR | 17.7% | 19.5% | 8.3% | NM- | 11.1% | 9.1% | ||
| Latest Twelve Months | 9.6% | 17.8% | 19.1% | 20.5% | 33.9% | -5.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.4% | 10.6% | 11.4% | 3.2% | 1.4% | 2.3% | ||
| Prior Fiscal Year | 6.1% | 10.8% | 9.3% | 3.1% | 0.7% | 2.6% | ||
| Latest Fiscal Year | 6.2% | 15.4% | 8.4% | 3.0% | 2.0% | 2.0% | ||
| Latest Twelve Months | NA | 16.1% | 8.4% | 3.0% | 1.8% | 2.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.5x | 1.4x | 5.5x | 8.2x | 16.8x | 3.8x | ||
| Price / LTM Sales | 0.6x | 0.8x | 0.6x | 0.1x | 0.3x | 0.2x | ||
| LTM P/E Ratio | 9.1x | 5.1x | 7.1x | 4.4x | 14.2x | 8.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.6x | 0.8x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.2x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 2,814,872 | 2,814,872 | 2,814,872 | |||||
| (=) Equity Value | 612,594 | 644,835 | 677,077 | |||||
| (/) Shares Outstanding | 69.2 | 69.2 | 69.2 | |||||
| Implied Value Range | 8,848.89 | 9,314.62 | 9,780.35 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8,848.89 | 9,314.62 | 9,780.35 | 6,770.00 | ||||
| Upside / (Downside) | 30.7% | 37.6% | 44.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BBC | ABT | NSC | BNA | SJ1 | DAT | |
| Value of Common Equity | 1,008,895 | 509,366 | 1,502,621 | 228,121 | 495,589 | 468,676 | |
| (/) Shares Outstanding | 18.8 | 11.8 | 17.6 | 31.2 | 43.5 | 69.2 | |
| Implied Stock Price | 53,800.00 | 43,250.00 | 85,500.00 | 7,300.00 | 11,400.00 | 6,770.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 53,800.00 | 43,250.00 | 85,500.00 | 7,300.00 | 11,400.00 | 6,770.00 | |
| 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 | |