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 | 3.1x - 3.5x | 3.3x |
| Historical Pb Multiple | 2.9x - 4.4x | 3.1x |
| Fair Value | ₫63,652 - ₫70,352 | ₫67,002 |
| Upside | -8.4% - 1.2% | -3.6% |
| Benchmarks | - | Full Ticker |
| Ho Chi Minh City Infrastructure Investment Joint Stock Company | - | HOSE:CII |
| Vietnam Construction and Import-Export Joint Stock Corporation | - | HOSE:VCG |
| PT Citra Marga Nusaphala Persada Tbk | - | IDX:CMNP |
| Thaiholdings Joint Stock Company | - | HNX:THD |
| Hai An Transport And Stevedoring Joint Stock Company | - | HOSE:HAH |
| CII Bridges and Roads Investment Joint Stock Company | - | HOSE:LGC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CII | VCG | CMNP | THD | HAH | LGC | |||
| HOSE:CII | HOSE:VCG | IDX:CMNP | HNX:THD | HOSE:HAH | HOSE:LGC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.9% | 7.9% | 6.2% | 11.9% | 40.2% | 8.9% | ||
| 3Y CAGR | NM- | 34.9% | 31.7% | -41.0% | 13.8% | 36.6% | ||
| Latest Twelve Months | 45.3% | 130.6% | -9.9% | -53.8% | 75.4% | -23.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.7% | 12.5% | 17.5% | 14.6% | 20.2% | 47.8% | ||
| Prior Fiscal Year | 5.1% | 3.2% | 20.5% | 9.7% | 13.4% | 42.9% | ||
| Latest Fiscal Year | 7.6% | 7.3% | 13.4% | 8.6% | 15.4% | 20.9% | ||
| Latest Twelve Months | 7.6% | 7.3% | 13.9% | 8.6% | 15.4% | 20.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.5% | 11.6% | 8.6% | 19.0% | 22.8% | 11.8% | ||
| Prior Fiscal Year | 2.7% | 5.7% | 9.1% | 3.5% | 14.1% | 19.5% | ||
| Latest Twelve Months | 3.7% | 12.0% | 8.4% | 1.8% | 20.7% | 14.1% | ||
| Next Fiscal Year | 2.9% | 3.3% | 15.5% | #NUM! | 24.0% | 16.7% | ||
| Two Fiscal Years Forward | 3.1% | 3.2% | 18.2% | 1.9% | 16.2% | 19.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.2x | 1.0x | 1.3x | 10.7x | 1.6x | 5.4x | ||
| Price / LTM EPS | 28.7x | 13.4x | 9.4x | 124.4x | 10.3x | 25.6x | ||
| Price / Book | 1.1x | 1.5x | 0.8x | 2.4x | 1.9x | 3.4x | ||
| Price / Fwd Book | 1.2x | 1.5x | 0.7x | 2.4x | 1.5x | 3.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.5x | 2.4x | |||||
| Historical P/B Ratio | 2.9x | 3.1x | 4.4x | |||||
| Selected P/B Multiple | 3.1x | 3.3x | 3.5x | |||||
| (x) Book Value | 3,930,519 | 3,930,519 | 3,930,519 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CII | VCG | CMNP | THD | HAH | LGC | |
| Value of Common Equity | 6,603,118 | 12,390,885 | 9,361,368 | 10,394,999 | 6,309,841 | 13,403,406 | |
| (/) Shares Outstanding | 548.0 | 598.6 | 6,020.2 | 385.0 | 121.3 | 192.9 | |
| Implied Stock Price | 12,050.00 | 20,700.00 | 1,555.00 | 27,000.00 | 52,000.00 | 69,500.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12,050.00 | 20,700.00 | 1,555.00 | 27,000.00 | 52,000.00 | 69,500.00 | |
| Trading Currency | VND | VND | IDR | VND | VND | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |