Si è verificato un errore durante il caricamento della pagina.
Il nostro team è stato avvisato ma contattaci tramite il Widget assistenza email se il problema persiste.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 25,4x - 28,1x | 26,7x |
| Selected Fwd EBIT Multiple | 34,0x - 37,6x | 35,8x |
| Fair Value | ₫6.299 - ₫11.357 | ₫8.828 |
| Upside | -47,7% - -5,8% | -26,7% |
| Benchmarks | Ticker | Full Ticker |
| PT Citra Marga Nusaphala Persada Tbk | CMNP | IDX:CMNP |
| Vietnam Construction and Import-Export Joint Stock Corporation | VCG | HOSE:VCG |
| Hai An Transport And Stevedoring Joint Stock Company | HAH | HOSE:HAH |
| Gemadept Corporation | GMD | HOSE:GMD |
| Bamboo Capital Joint Stock Company | BCG | HOSE:BCG |
| Ho Chi Minh City Infrastructure Investment Joint Stock Company | CII | HOSE:CII |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| CMNP | VCG | HAH | GMD | BCG | CII | ||
| IDX:CMNP | HOSE:VCG | HOSE:HAH | HOSE:GMD | HOSE:BCG | HOSE:CII | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 13.5% | 14.5% | 47.3% | 19.8% | 73.9% | NM- | |
| 3Y CAGR | 29.6% | 33.1% | 18.8% | 24.8% | 2.1% | 57.2% | |
| Latest Twelve Months | 5.7% | 32.2% | 117.5% | 20.5% | -9.9% | 70.9% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 28.1% | 6.0% | 24.9% | 24.0% | 12.1% | 14.2% | |
| Prior Fiscal Year | 27.7% | 9.2% | 18.6% | 29.0% | 13.9% | 19.6% | |
| Latest Fiscal Year | 22.4% | 12.0% | 26.5% | 27.8% | 11.5% | 34.3% | |
| Latest Twelve Months | 24.3% | 12.0% | 26.5% | 27.8% | 11.5% | 34.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.19x | 1.46x | 1.98x | 3.46x | 4.98x | 9.90x | |
| EV / LTM EBITDA | 8.0x | 9.9x | 5.2x | 9.6x | 19.0x | 14.8x | |
| EV / LTM EBIT | 9.0x | 12.2x | 7.5x | 12.4x | 43.4x | 28.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 7.5x | 12.2x | 43.4x | ||||
| Historical EV / LTM EBIT | 27.4x | 29.7x | 112.7x | ||||
| Selected EV / LTM EBIT | 25.4x | 26.7x | 28.1x | ||||
| (x) LTM EBIT | 1,037,209 | 1,037,209 | 1,037,209 | ||||
| (=) Implied Enterprise Value | 26,329,758 | 27,715,535 | 29,101,311 | ||||
| (-) Non-shareholder Claims * | (22,877,983) | (22,877,983) | (22,877,983) | ||||
| (=) Equity Value | 3,451,775 | 4,837,552 | 6,223,328 | ||||
| (/) Shares Outstanding | 548.0 | 548.0 | 548.0 | ||||
| Implied Value Range | 6,299.13 | 8,828.03 | 11,356.92 | ||||
| FX Rate: VND/VND | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 6,299.13 | 8,828.03 | 11,356.92 | 12,050.00 | |||
| Upside / (Downside) | -47.7% | -26.7% | -5.8% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | CMNP | VCG | HAH | GMD | BCG | CII | |
| Enterprise Value | 15,739,542 | 19,134,380 | 8,168,722 | 15,193,064 | 21,572,836 | 29,481,101 | |
| (+) Cash & Short Term Investments | 84,747 | 4,295,784 | 992,390 | 4,985,501 | 994,718 | 2,368,657 | |
| (+) Investments & Other | 576,229 | 675,373 | 173,753 | 3,840,696 | 3,454,345 | 1,023,929 | |
| (-) Debt | (5,521,180) | (8,758,976) | (2,330,258) | (2,167,383) | (11,580,423) | (23,173,638) | |
| (-) Other Liabilities | (1,517,971) | (2,955,677) | (694,766) | (1,367,502) | (11,439,957) | (3,096,931) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 9,361,368 | 12,390,885 | 6,309,841 | 20,484,375 | 3,001,518 | 6,603,118 | |
| (/) Shares Outstanding | 6,020.2 | 598.6 | 121.3 | 420.2 | 880.2 | 548.0 | |
| Implied Stock Price | 1,555.00 | 20,700.00 | 52,000.00 | 48,750.00 | 3,410.00 | 12,050.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,555.00 | 20,700.00 | 52,000.00 | 48,750.00 | 3,410.00 | 12,050.00 | |
| Trading Currency | IDR | VND | VND | VND | VND | VND | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |