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 | 6.4x - 7.0x | 6.7x |
| Selected Fwd P/E Multiple | 3.4x - 3.7x | 3.5x |
| Fair Value | ₫14,242 - ₫15,741 | ₫14,991 |
| Upside | 17.2% - 29.6% | 23.4% |
| Benchmarks | - | Full Ticker |
| Vietnam International Commercial Joint Stock Bank | - | HOSE:VIB |
| Fortune Vietnam Joint Stock Commercial Bank | - | HOSE:LPB |
| Vietnam Maritime Commercial Joint Stock Bank | - | HOSE:MSB |
| Southeast Asia Commercial Joint Stock Bank | - | HOSE:SSB |
| Nam A Commercial Joint Stock Bank | - | HOSE:NAB |
| Saigon - Hanoi Commercial Joint Stock Bank | - | HOSE:SHB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VIB | LPB | MSB | SSB | NAB | SHB | |||
| HOSE:VIB | HOSE:LPB | HOSE:MSB | HOSE:SSB | HOSE:NAB | HOSE:SHB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 17.3% | 47.9% | 39.5% | NM- | NM- | 32.6% | ||
| 3Y CAGR | 4.0% | 55.8% | 11.0% | 21.8% | 36.4% | 23.0% | ||
| Latest Twelve Months | -15.9% | 91.6% | 18.8% | 31.0% | 40.8% | 27.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 47.5% | 34.2% | 41.3% | 44.3% | 37.3% | 47.4% | ||
| Prior Fiscal Year | 48.8% | 39.8% | 43.6% | 43.4% | 37.2% | 51.3% | ||
| Latest Fiscal Year | 43.8% | 54.3% | 45.5% | 45.9% | 42.7% | 53.8% | ||
| Latest Twelve Months | 43.8% | 54.3% | 45.5% | 45.9% | 42.7% | 53.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 3.4x | 5.7x | 2.4x | 5.6x | 2.7x | 2.9x | ||
| LTM P/E Ratio | 7.8x | 10.5x | 5.2x | 12.2x | 6.4x | 5.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.2x | 7.8x | 12.2x | |||||
| Historical LTM P/E Ratio | 3.7x | 5.4x | 13.0x | |||||
| Selected P/E Multiple | 6.4x | 6.7x | 7.0x | |||||
| (x) LTM Net Income | 9,321,949 | 9,321,949 | 9,321,949 | |||||
| (=) Equity Value | 59,421,330 | 62,548,769 | 65,676,207 | |||||
| (/) Shares Outstanding | 4,065.3 | 4,065.3 | 4,065.3 | |||||
| Implied Value Range | 14,616.89 | 15,386.20 | 16,155.51 | |||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 14,616.89 | 15,386.20 | 16,155.51 | 12,150.00 | ||||
| Upside / (Downside) | 20.3% | 26.6% | 33.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VIB | LPB | MSB | SSB | NAB | SHB | |
| Value of Common Equity | 55,560,734 | 102,165,048 | 28,730,000 | 56,900,000 | 23,058,849 | 49,392,797 | |
| (/) Shares Outstanding | 2,979.1 | 2,987.3 | 2,600.0 | 2,845.0 | 1,372.6 | 4,065.3 | |
| Implied Stock Price | 18,650.00 | 34,200.00 | 11,050.00 | 20,000.00 | 16,800.00 | 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) | 18,650.00 | 34,200.00 | 11,050.00 | 20,000.00 | 16,800.00 | 12,150.00 | |
| Trading Currency | VND | VND | VND | VND | VND | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |