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 | 1.4x - 1.6x | 1.5x |
| Historical Pb Multiple | 0.9x - 2.9x | 1.6x |
| Fair Value | ₫23,333 - ₫25,789 | ₫24,561 |
| Upside | 2.1% - 12.9% | 7.5% |
| Benchmarks | - | Full Ticker |
| Gelex Electricity Joint Stock Company | - | HOSE:GEE |
| Viglacera Corporation | - | HOSE:VGC |
| Tasco Joint Stock Company | - | HNX:HUT |
| PC1 Group Joint Stock Company | - | HOSE:PC1 |
| PT Citra Marga Nusaphala Persada Tbk | - | IDX:CMNP |
| GELEX Group Joint Stock Company | - | HOSE:GEX |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GEE | VGC | HUT | PC1 | CMNP | GEX | |||
| HOSE:GEE | HOSE:VGC | HNX:HUT | HOSE:PC1 | IDX:CMNP | HOSE:GEX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 11.1% | 23.9% | 3.3% | 6.7% | 23.8% | ||
| 3Y CAGR | NM- | -0.7% | 36.8% | -13.3% | 12.5% | 18.4% | ||
| Latest Twelve Months | 0.0% | -1.0% | 239.3% | 2110.0% | 2.7% | 497.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.8% | 9.7% | -1.3% | 6.5% | 17.7% | 5.1% | ||
| Prior Fiscal Year | 4.4% | 8.5% | 0.4% | 0.2% | 13.4% | 0.9% | ||
| Latest Fiscal Year | 4.4% | 9.3% | 0.5% | 4.2% | 25.6% | 4.8% | ||
| Latest Twelve Months | 4.4% | 9.3% | 0.5% | 4.2% | 25.6% | 4.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.7% | 14.7% | 0.1% | 9.2% | 8.5% | 7.7% | ||
| Prior Fiscal Year | 13.6% | 14.4% | 0.7% | 0.4% | 9.3% | 2.2% | ||
| Latest Twelve Months | 12.5% | 13.7% | 1.8% | 7.9% | 8.6% | 12.4% | ||
| Next Fiscal Year | 40.4% | 12.8% | 62.3% | 12.3% | 6.2% | 7.7% | ||
| Two Fiscal Years Forward | 37.8% | 12.2% | 76.5% | 17.1% | 5.9% | 9.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 1.4x | 0.5x | 0.7x | 2.2x | 0.6x | ||
| Price / LTM EPS | 29.0x | 15.5x | 89.9x | 17.8x | 8.7x | 12.0x | ||
| Price / Book | 3.3x | 2.1x | 1.6x | 1.4x | 0.7x | 1.4x | ||
| Price / Fwd Book | 2.8x | 2.0x | 1.0x | 1.2x | 0.7x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 1.6x | 3.3x | |||||
| Historical P/B Ratio | 0.9x | 1.6x | 2.9x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) Book Value | 13,996,014 | 13,996,014 | 13,996,014 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GEE | VGC | HUT | PC1 | CMNP | GEX | |
| Value of Common Equity | 21,380,500 | 17,171,805 | 14,049,921 | 7,492,602 | 9,120,749 | 19,637,971 | |
| (/) Shares Outstanding | 305.0 | 448.4 | 982.5 | 357.6 | 6,020.3 | 859.4 | |
| Implied Stock Price | 70,100.00 | 38,300.00 | 14,300.00 | 20,950.00 | 1,515.00 | 22,850.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 70,100.00 | 38,300.00 | 14,300.00 | 20,950.00 | 1,515.00 | 22,850.00 | |
| Trading Currency | VND | VND | VND | VND | IDR | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |