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 | 18.1x - 20.0x | 19.1x |
| Selected Fwd P/E Multiple | 18.1x - 20.0x | 19.0x |
| Fair Value | ₫63,018 - ₫69,651 | ₫66,334 |
| Upside | 31.0% - 44.8% | 37.9% |
| Benchmarks | - | Full Ticker |
| Thanh Thanh Cong - Bien Hoa Joint Stock Company | - | HOSE:SBT |
| PT Hanjaya Mandala Sampoerna Tbk | - | IDX:HMSP |
| PT Japfa Comfeed Indonesia Tbk | - | IDX:JPFA |
| Hanoi Beer Alcohol and Beverage Joint Stock Corporation | - | HOSE:BHN |
| PT Charoen Pokphand Indonesia Tbk | - | IDX:CPIN |
| Saigon Beer - Alcohol - Beverage Corporation | - | HOSE:SAB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SBT | HMSP | JPFA | BHN | CPIN | SAB | |||
| HOSE:SBT | IDX:HMSP | IDX:JPFA | HOSE:BHN | IDX:CPIN | HOSE:SAB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 18.1% | -13.5% | 11.3% | -4.0% | 0.4% | -2.7% | ||
| 3Y CAGR | 4.8% | -2.3% | 14.3% | 7.2% | 0.8% | 5.8% | ||
| Latest Twelve Months | 60.3% | -17.9% | 224.7% | 12.1% | 60.1% | 5.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.5% | 17.8% | 3.6% | 5.7% | 6.7% | 15.3% | ||
| Prior Fiscal Year | 1.6% | 15.2% | 1.8% | 4.3% | 3.8% | 13.2% | ||
| Latest Fiscal Year | 2.1% | 12.4% | 5.4% | 4.5% | 5.5% | 13.2% | ||
| Latest Twelve Months | 2.3% | 12.4% | 5.4% | 4.5% | 5.5% | 13.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.2x | 7.8x | 5.1x | 6.7x | 11.1x | 8.0x | ||
| Price / LTM Sales | 0.5x | 1.3x | 0.4x | 1.0x | 1.1x | 1.9x | ||
| LTM P/E Ratio | 20.0x | 10.5x | 7.0x | 23.1x | 20.9x | 14.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.0x | 20.0x | 23.1x | |||||
| Historical LTM P/E Ratio | 14.6x | 19.9x | 30.8x | |||||
| Selected P/E Multiple | 18.1x | 19.1x | 20.0x | |||||
| (x) LTM Net Income | 4,220,381 | 4,220,381 | 4,220,381 | |||||
| (=) Equity Value | 76,489,207 | 80,514,954 | 84,540,702 | |||||
| (/) Shares Outstanding | 1,282.6 | 1,282.6 | 1,282.6 | |||||
| Implied Value Range | 59,637.81 | 62,776.64 | 65,915.47 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 59,637.81 | 62,776.64 | 65,915.47 | 48,100.00 | ||||
| Upside / (Downside) | 24.0% | 30.5% | 37.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SBT | HMSP | JPFA | BHN | CPIN | SAB | |
| Value of Common Equity | 13,847,266 | 69,790,846 | 21,162,359 | 8,576,600 | 77,562,540 | 61,691,250 | |
| (/) Shares Outstanding | 814.5 | 116,318.1 | 11,627.7 | 231.8 | 16,398.0 | 1,282.6 | |
| Implied Stock Price | 17,000.00 | 600.00 | 1,820.00 | 37,000.00 | 4,730.00 | 48,100.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 17,000.00 | 600.00 | 1,820.00 | 37,000.00 | 4,730.00 | 48,100.00 | |
| Trading Currency | VND | IDR | IDR | VND | IDR | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |