Company Valuation: Cam Ranh International Airport Services

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 184,746 192,211 169,817
Change - 4.04% -11.65%
Enterprise Value (EV) 1 92,771 65,056 46,117
Change - -29.87% -29.11%
P/E 33.2x 42.5x 9.08x
PBR 0.58x 0.58x 0.49x
PEG - -2.3x 0x
Capitalization / Revenue 1.96x 1.56x 0.96x
EV / Revenue 0.98x 0.53x 0.26x
EV / EBITDA -16.1x -2,839x 2.64x
EV / EBIT -11.7x -36.2x 3.18x
EV / FCF -4.77x 2.46x -3.84x
FCF Yield -20.9% 40.7% -26%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 298.3 242.4 1,002
Distribution rate - - -
Net sales 1 94,267 123,107 177,372
EBITDA 1 -5,766 -22.92 17,500
EBIT 1 -7,901 -1,797 14,492
Net income 1 5,566 4,524 18,698
Net Debt 1 -91,976 -127,155 -123,700
Reference price 2 9,900.00 10,300.00 9,100.00
Nbr of stocks (in thousands) 18,661 18,661 18,661
Announcement Date 3/20/25 3/20/25 4/1/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.75M
22.05x1.38x11.07x2.69% 16.5B
17.25x0.67x9.19x0.42% 1.19B
Average 19.65x 1.03x 10.13x 1.56% 5.9B
Weighted average by Cap. 21.72x 1.34x 10.94x 2.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CIA Stock
  4. Valuation Cam Ranh International Airport Services