Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM P/E Multiple | 13,1x - 14,5x | 13,8x |
Selected Fwd P/E Multiple | 10,0x - 11,1x | 10,6x |
Fair Value | ₫24.256 - ₫26.809 | ₫25.532 |
Upside | 2,1% - 12,9% | 7,5% |
Benchmarks | - | Full Ticker |
Saigon Thuong Tin Commercial Joint Stock Bank | - | HOSE:STB |
Vietnam Technological and Commercial Joint Stock Bank | - | HOSE:TCB |
Military Commercial Joint Stock Bank | - | HOSE:MBB |
Asia Commercial Joint Stock Bank | - | HOSE:ACB |
Joint Stock Commercial Bank for Investment and Development of Vietnam | - | HOSE:BID |
Vietnam Export Import Commercial Joint Stock Bank | - | HOSE:EIB |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
STB | TCB | MBB | ACB | BID | EIB | |||
HOSE:STB | HOSE:TCB | HOSE:MBB | HOSE:ACB | HOSE:BID | HOSE:EIB | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 37.7% | 16.4% | 25.3% | 22.6% | 27.5% | 30.9% | ||
3Y CAGR | 49.7% | 6.1% | 24.1% | 20.1% | 36.3% | 54.9% | ||
Latest Twelve Months | 24.7% | 7.8% | 33.2% | 3.2% | 15.0% | 87.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 28.0% | 52.1% | 47.3% | 48.4% | 36.9% | 36.4% | ||
Prior Fiscal Year | 30.4% | 49.7% | 46.1% | 51.4% | 35.9% | 40.3% | ||
Latest Fiscal Year | 37.8% | 50.1% | 49.4% | 51.4% | 36.9% | 49.3% | ||
Latest Twelve Months | 46.4% | 50.1% | 51.3% | 51.2% | 36.6% | 48.4% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
Price / LTM Sales | 3.2x | 5.9x | 3.3x | 3.6x | 4.3x | 6.2x | ||
LTM P/E Ratio | 6.9x | 11.8x | 6.5x | 7.1x | 11.8x | 12.7x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 6.5x | 7.1x | 11.8x | |||||
Historical LTM P/E Ratio | 12.9x | 20.4x | 42.6x | |||||
Selected P/E Multiple | 13.1x | 13.8x | 14.5x | |||||
(x) LTM Net Income | 3,458,042 | 3,458,042 | 3,458,042 | |||||
(=) Equity Value | 45,332,327 | 47,718,239 | 50,104,151 | |||||
(/) Shares Outstanding | 1,862.7 | 1,862.7 | 1,862.7 | |||||
Implied Value Range | 24,336.62 | 25,617.50 | 26,898.37 | |||||
FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 24,336.62 | 25,617.50 | 26,898.37 | 23,750.00 | ||||
Upside / (Downside) | 2.5% | 7.9% | 13.3% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | STB | TCB | MBB | ACB | BID | EIB | |
Value of Common Equity | 89,830,529 | 249,389,266 | 161,099,998 | 114,290,609 | 263,301,072 | 44,239,614 | |
(/) Shares Outstanding | 1,885.2 | 7,064.9 | 6,102.3 | 5,136.7 | 7,021.4 | 1,862.7 | |
Implied Stock Price | 47,650.00 | 35,300.00 | 26,400.00 | 22,250.00 | 37,500.00 | 23,750.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 47,650.00 | 35,300.00 | 26,400.00 | 22,250.00 | 37,500.00 | 23,750.00 | |
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 |