Valuation Cam Ranh Port

Stocks

End-of-day quote HANOI S.E. 2026-08-26			5-day change	1st Jan Change
14,500.00 ^VND	-.--%		-.--%	+15.08%

Jul. 29	Cam Ranh Port Joint Stock Company Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Apr. 27	Cam Ranh Port Joint Stock Company announces Annual dividend, payable on July 20, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	271,435	332,569	308,116
Change	-	22.52%	-7.35%
Enterprise Value (EV) ¹	265,236	306,053	251,323
Change	-	15.39%	-17.88%
P/E	24x	20.3x	10.9x
PBR	0.99x	1.2x	1.07x
PEG	-	0.5x	0.1x
Capitalization / Revenue	1.89x	1.87x	1.19x
EV / Revenue	1.85x	1.72x	0.97x
EV / EBITDA	6.65x	7.18x	4.18x
EV / EBIT	14.3x	15x	6.58x
EV / FCF	6.29x	8.63x	5.53x
FCF Yield	15.9%	11.6%	18.1%
Dividend per Share ²	-	500	700
Rate of return	-	3.68%	5.56%
EPS ²	463	668.8	1,160
Distribution rate	-	74.8%	60.4%
Net sales ¹	143,511	177,533	258,568
EBITDA ¹	39,870	42,620	60,061
EBIT ¹	18,604	20,410	38,215
Net income ¹	13,925	16,355	28,361
Net Debt ¹	-6,199	-26,516	-56,792
Reference price ²	11,100.00	13,600.00	12,600.00
Nbr of stocks (in thousands)	24,454	24,454	24,454
Announcement Date	3/11/25	3/11/25	3/4/26

¹VND in Million²VND

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CAM RANH PORT	-	-	-	-	13.61M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	25.68x	9.65x	16.62x	0.56%	41.28B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.37x	3.19x	7.51x	3.87%	18.73B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.15x	6.2x	10.75x	5.22%	8.73B
MISC	12.15x	3.06x	7.81x	4.98%	8.57B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.54x	-	-	5.64%	8.48B
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.2x	9.65x	17.28x	1.48%	6.71B
WESTPORTS HOLDINGS	18.69x	7.46x	11.9x	3.98%	5.78B
Average	16.40x	6.54x	11.98x	3.68%	12.29B
Weighted average by Cap.	18.27x	7.20x	13.05x	2.69%