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 - 1.8x | 1.8x |
| Historical Pb Multiple | 0.3x - 2.5x | 1.8x |
| Fair Value | ₫13,205 - ₫14,595 | ₫13,900 |
| Upside | 7.4% - 18.7% | 13.0% |
| Benchmarks | - | Full Ticker |
| Thanh Thanh Cong - Bien Hoa Joint Stock Company | - | HOSE:SBT |
| Vinh Hoan Corporation | - | HOSE:VHC |
| PT Japfa Comfeed Indonesia Tbk | - | IDX:JPFA |
| PT Sawit Sumbermas Sarana Tbk. | - | IDX:SSMS |
| PT Ultrajaya Milk Industry & Trading Company Tbk | - | IDX:ULTJ |
| Hoang Anh Gia Lai Joint Stock Company | - | HOSE:HAG |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SBT | VHC | JPFA | SSMS | ULTJ | HAG | |||
| HOSE:SBT | HOSE:VHC | IDX:JPFA | IDX:SSMS | IDX:ULTJ | HOSE:HAG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 18.1% | 1.9% | 11.3% | 42.8% | 1.9% | 69.9% | ||
| 3Y CAGR | 4.8% | 4.6% | 14.3% | -3.9% | -3.7% | NM- | ||
| Latest Twelve Months | 60.3% | 34.2% | 224.7% | 60.0% | -2.8% | 88.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.5% | 11.6% | 3.6% | 14.5% | 15.9% | -17.6% | ||
| Prior Fiscal Year | 1.6% | 9.2% | 1.8% | 16.3% | 14.1% | 22.1% | ||
| Latest Fiscal Year | 2.1% | 9.8% | 5.4% | 4.8% | 12.8% | 25.8% | ||
| Latest Twelve Months | 2.3% | 9.8% | 5.4% | 5.7% | 12.8% | 31.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.3% | 17.5% | 13.0% | 21.0% | 20.2% | 9.7% | ||
| Prior Fiscal Year | 4.4% | 11.6% | 7.2% | 27.3% | 19.0% | 23.8% | ||
| Latest Twelve Months | 7.0% | 14.5% | 21.0% | 37.4% | 16.3% | 25.8% | ||
| Next Fiscal Year | 6.8% | 16.5% | 19.7% | 34.1% | 16.0% | 50.6% | ||
| Two Fiscal Years Forward | 6.7% | 18.7% | 19.1% | 35.3% | 17.5% | 39.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 1.1x | 0.4x | 1.5x | 1.7x | 2.3x | ||
| Price / LTM EPS | 17.5x | 11.4x | 7.7x | 18.7x | 13.5x | 7.3x | ||
| Price / Book | 1.2x | 1.6x | 1.5x | 5.8x | 2.1x | 1.5x | ||
| Price / Fwd Book | 1.2x | 1.5x | 1.3x | 4.1x | 1.9x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 1.6x | 5.8x | |||||
| Historical P/B Ratio | 0.3x | 1.8x | 2.5x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.8x | |||||
| (x) Book Value | 8,383,186 | 8,383,186 | 8,383,186 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SBT | VHC | JPFA | SSMS | ULTJ | HAG | |
| Value of Common Equity | 12,299,630 | 14,095,658 | 23,371,617 | 15,287,625 | 15,389,299 | 13,006,011 | |
| (/) Shares Outstanding | 814.5 | 224.5 | 11,627.7 | 9,525.0 | 10,398.2 | 1,057.4 | |
| Implied Stock Price | 15,100.00 | 62,800.00 | 2,010.00 | 1,605.00 | 1,480.00 | 12,300.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15,100.00 | 62,800.00 | 2,010.00 | 1,605.00 | 1,480.00 | 12,300.00 | |
| Trading Currency | VND | VND | IDR | IDR | IDR | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |