MOBILE WORLD INVESTMENT CORPORATION Valuation Mobile World Investment Corporation
Equities
MWG
VN000000MWG0
Computer & Electronics Retailers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 68,200.00 VND | +2.10% |
|
+0.59% | +59.35% |
Company Valuation: Mobile World Investment Corporation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 50,461,399 | 53,806,058 | 96,864,251 | 62,771,347 | 62,590,651 | 99,702,629 | - | - |
| Change | - | 6.63% | 80.02% | -35.2% | -0.29% | 59.29% | - | - |
| Enterprise Value (EV) 1 | 58,362,314 | 55,152,639 | 103,133,083 | 64,230,466 | 63,401,730 | 98,585,725 | 96,564,938 | 91,129,951 |
| Change | - | -5.5% | 87% | -37.72% | -1.29% | 55.49% | -2.05% | -5.63% |
| P/E ratio | 13.2x | 13.7x | 21.9x | 15.3x | 372x | 23.2x | 18.1x | 14.8x |
| PBR | 4.16x | 3.48x | 4.76x | 2.62x | - | 3.92x | 3.45x | 2.98x |
| PEG | - | -395.34x | 2.85x | -1.6x | -3.9x | 0x | 0.7x | 0.6x |
| Capitalization / Revenue | 0.49x | 0.5x | 0.79x | 0.47x | 0.53x | 0.74x | 0.69x | 0.6x |
| EV / Revenue | 0.57x | 0.51x | 0.84x | 0.48x | 0.54x | 0.73x | 0.67x | 0.55x |
| EV / EBITDA | 9.09x | 7.44x | 11.7x | 6.28x | 16.7x | 12.8x | 10.6x | 8.46x |
| EV / EBIT | 11.7x | 10.6x | 17.5x | 9.67x | 156x | 19.7x | 15.4x | 11.8x |
| EV / FCF | -13.4x | 8.02x | -20.9x | 18.3x | 21.8x | 17.1x | 25.5x | 18.8x |
| FCF Yield | -7.46% | 12.5% | -4.79% | 5.47% | 4.59% | 5.86% | 3.92% | 5.33% |
| Dividend per Share 2 | 500 | 166.7 | 500 | - | - | 489.9 | 563.1 | 877.6 |
| Rate of return | 1.32% | 0.42% | 0.74% | - | - | 0.72% | 0.83% | 1.29% |
| EPS 2 | 2,886 | 2,885 | 3,106 | 2,810 | 115 | 2,945 | 3,761 | 4,621 |
| Distribution rate | 17.3% | 5.78% | 16.1% | - | - | 16.6% | 15% | 19% |
| Net sales 1 | 102,174,244 | 108,546,020 | 122,958,106 | 133,404,778 | 118,279,788 | 134,396,551 | 145,070,172 | 166,623,910 |
| EBITDA 1 | 6,419,561 | 7,411,850 | 8,808,913 | 10,226,602 | 3,787,565 | 7,675,855 | 9,146,830 | 10,769,025 |
| EBIT 1 | 4,976,734 | 5,216,267 | 5,888,199 | 6,644,177 | 407,034 | 5,002,063 | 6,280,841 | 7,746,547 |
| Net income 1 | 3,834,270 | 3,917,768 | 4,898,869 | 4,099,763 | 167,669 | 4,364,000 | 5,428,417 | 7,016,700 |
| Net Debt 1 | 7,900,915 | 1,346,581 | 6,268,832 | 1,459,118 | 811,079 | -1,116,905 | -3,137,691 | -8,572,679 |
| Reference price 2 | 38,000.00 | 39,633.33 | 67,950.00 | 42,900.00 | 42,800.00 | 68,200.00 | 68,200.00 | 68,200.00 |
| Nbr of stocks (in thousands) | 1,327,932 | 1,357,596 | 1,425,522 | 1,463,202 | 1,462,398 | 1,461,915 | - | - |
| Announcement Date | 1/22/20 | 2/1/21 | 1/28/22 | 1/30/23 | 1/30/24 | - | - | - |
1VND in Million2VND
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 23.16x | 0.73x | 12.84x | +0.72% | 4.04B | ||
| 16.27x | 0.49x | 7.82x | +3.80% | 21.36B | ||
| 19.54x | 0.89x | 9.92x | +3.35% | 5.85B | ||
| 15.75x | 1.28x | 12.8x | +4.40% | 1.93B | ||
| 23.86x | 0.34x | 8.85x | +1.55% | 1.87B | ||
| 6.6x | 0.13x | 2.92x | +3.61% | 1.5B | ||
| 14.78x | - | - | +2.44% | 1.36B | ||
| -31.26x | - | - | - | 1.15B | ||
| 10.79x | 0.2x | 3.47x | +0.84% | 1.14B | ||
| Average | 11.05x | 0.58x | 8.38x | +2.59% | 4.47B | |
| Weighted average by Cap. | 15.85x | 0.59x | 8.67x | +3.19% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- MWG Stock
- Valuation Mobile World Investment Corporation