Valuation Damsan

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-10-26			5-day change	1st Jan Change
7,660.00 ^VND	-0.65%		+0.79%	-3.28%

Aug. 27	Damsan Joint Stock Company Announced Execution of A Business Cooperation Agreement with ADE Energy Joint Stock Company	CI
Jul. 30	Damsan Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	605,046	585,184	-	-
Change	-	-3.28%	-	-
Enterprise Value (EV)	605,046	585,184	585,184	585,184
Change	-	-3.28%	0%	0%
P/E	6.26x	5.34x	3.75x	2.96x
PBR	-	0.56x	0.52x	-
PEG	-	0.4x	0.1x	0.1x
Capitalization / Revenue	-	0.3x	0.24x	0.23x
EV / Revenue	-	0.3x	0.24x	0.23x
EV / EBITDA	-	3.34x	2.25x	1.85x
EV / EBIT	-	3.78x	2.43x	1.97x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	1,000	1,000	1,000
Rate of return	-	13.1%	13.1%	13.1%
EPS ²	1,266	1,435	2,042	2,590
Distribution rate	-	69.7%	49%	38.6%
Net sales ¹	-	1,959,000	2,431,000	2,596,000
EBITDA ¹	-	175,000	260,000	316,000
EBIT ¹	-	155,000	241,000	297,000
Net income ¹	96,719	110,000	156,000	198,000
Net Debt	-	-	-	-
Reference price ²	7,920.00	7,660.00	7,660.00	7,660.00
Nbr of stocks (in thousands)	76,395	76,395	-	-
Announcement Date	3/27/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAMSAN	5.34x	-	-	-	22.65M
XINFENGMING GROUP CO., LTD.	9.5x	0.54x	5.74x	3.79%	3.88B
K.P.R. MILL LIMITED	32.71x	4.47x	21.9x	0.57%	3.63B
COATS GROUP PLC	14.1x	1.71x	7.23x	3.18%	2.11B
WELSPUN LIVING LIMITED	33.09x	1.89x	15.44x	-	2.07B
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.16x	-	-	5.8%	1.81B
BROS EASTERN.,LTD	11.15x	-	-	7.79%	1.57B
Average	16.58x	2.15x	12.58x	4.23%	2.16B
Weighted average by Cap.	19.21x	2.21x	12.75x	3.56%