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 | 12.6x - 14.0x | 13.3x |
| Selected Fwd P/E Multiple | 12.4x - 13.7x | 13.1x |
| Fair Value | ₫12,143 - ₫13,422 | ₫12,783 |
| Upside | -0.1% - 10.5% | 5.2% |
| Benchmarks | - | Full Ticker |
| PT Sawit Sumbermas Sarana Tbk. | - | IDX:SSMS |
| Vinh Hoan Corporation | - | HOSE:VHC |
| Thanh Thanh Cong - Bien Hoa Joint Stock Company | - | HOSE:SBT |
| PT Japfa Comfeed Indonesia Tbk | - | IDX:JPFA |
| PT Ultrajaya Milk Industry & Trading Company Tbk | - | IDX:ULTJ |
| Hoang Anh Gia Lai Joint Stock Company | - | HOSE:HAG |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SSMS | VHC | SBT | JPFA | ULTJ | HAG | |||
| IDX:SSMS | HOSE:VHC | HOSE:SBT | IDX:JPFA | IDX:ULTJ | HOSE:HAG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 134.0% | 1.8% | 18.1% | 11.3% | 1.9% | 54.1% | ||
| 3Y CAGR | -18.5% | 4.4% | 4.8% | 14.3% | -3.7% | 70.9% | ||
| Latest Twelve Months | 60.0% | 33.4% | 60.3% | 224.7% | -2.8% | -39.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.5% | 11.6% | 3.5% | 3.6% | 15.9% | -12.0% | ||
| Prior Fiscal Year | 4.8% | 9.2% | 1.6% | 1.8% | 14.1% | 25.8% | ||
| Latest Fiscal Year | 7.8% | 9.8% | 2.1% | 5.4% | 12.8% | 17.5% | ||
| Latest Twelve Months | 7.8% | 9.8% | 2.3% | 5.4% | 12.8% | 17.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.8x | 6.5x | 8.8x | 5.4x | 7.6x | 9.4x | ||
| Price / LTM Sales | 1.5x | 0.9x | 0.4x | 0.4x | 1.6x | 2.2x | ||
| LTM P/E Ratio | 19.8x | 9.2x | 18.7x | 7.7x | 12.7x | 12.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.7x | 12.7x | 19.8x | |||||
| Historical LTM P/E Ratio | -2.3x | 12.7x | 95.4x | |||||
| Selected P/E Multiple | 12.6x | 13.3x | 14.0x | |||||
| (x) LTM Net Income | 1,013,433 | 1,013,433 | 1,013,433 | |||||
| (=) Equity Value | 12,810,162 | 13,484,381 | 14,158,600 | |||||
| (/) Shares Outstanding | 1,057.4 | 1,057.4 | 1,057.4 | |||||
| Implied Value Range | 12,114.78 | 12,752.40 | 13,390.02 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12,114.78 | 12,752.40 | 13,390.02 | 12,150.00 | ||||
| Upside / (Downside) | -0.3% | 5.0% | 10.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SSMS | VHC | SBT | JPFA | ULTJ | HAG | |
| Value of Common Equity | 16,287,750 | 11,177,767 | 13,032,721 | 23,255,340 | 14,557,445 | 12,847,401 | |
| (/) Shares Outstanding | 9,525.0 | 224.5 | 814.5 | 11,627.7 | 10,398.2 | 1,057.4 | |
| Implied Stock Price | 1,710.00 | 49,800.00 | 16,000.00 | 2,000.00 | 1,400.00 | 12,150.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,710.00 | 49,800.00 | 16,000.00 | 2,000.00 | 1,400.00 | 12,150.00 | |
| Trading Currency | IDR | VND | VND | IDR | IDR | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |