|
End-of-day quote
Ho Chi Minh S.E.
2026-10-28
|
5-day change | 1st Jan Change | ||
| 241,000.00 VND | +0.33% |
|
+7.78% | +42.10% |
| Oct. 26 | VinaCapital Vietnam total return improves but still trails benchmark | AN |
| Oct. 19 | Alstom wins order for 83 Metropolis trains for Hanoi |  |
Company Valuation: Vingroup
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 352,019,241 | 199,613,606 | 165,478,938 | 150,846,654 | 1,271,786,314 | 1,807,196,354 | - | - |
| Change | - | -43.29% | -17.1% | -8.84% | 743.1% | 42.1% | - | - |
| Enterprise Value (EV) | 464,131,304 | 199,613,606 | 165,478,938 | 150,846,654 | 1,271,786,314 | 1,807,196,354 | 1,807,196,354 | 1,807,196,354 |
| Change | - | -56.99% | -17.1% | -8.84% | 743.1% | 42.1% | 0% | 0% |
| P/E | -117x | 24.3x | 80.4x | 12.9x | 51.8x | 65.2x | 65.1x | 45.4x |
| PBR | 3.25x | - | - | - | - | - | - | - |
| PEG | - | -0x | -1.1x | 0x | 0x | 5x | 1,204.02x | 1x |
| Capitalization / Revenue | 2.81x | 1.96x | 1.02x | 0.79x | 3.82x | 3.97x | 3.23x | 2.67x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.97x | 3.23x | 2.67x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 21.9x | 15.8x | 11.7x |
| EV / EBIT | 0x | -0x | -0x | -0x | 0x | 33.2x | 20.7x | 13.3x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -407.5 | 1,107 | 277.5 | 1,578 | 3,271 | 3,699 | 3,701 | 5,310 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 125,306,264 | 101,793,582 | 161,634,280 | 192,159,467 | 332,770,342 | 455,536,500 | 558,824,500 | 677,816,000 |
| EBITDA 1 | 17,857,771 | 10,653,159 | 14,001,547 | 15,775,910 | 37,933,399 | 82,678,500 | 114,573,000 | 154,294,000 |
| EBIT 1 | 2,451,017 | -10,630,914 | -3,126,135 | -6,969,872 | 5,635,940 | 54,512,000 | 87,452,000 | 135,634,000 |
| Net income 1 | -2,771,444 | 8,781,861 | 2,062,572 | 11,735,294 | 13,446,455 | 28,479,500 | 28,496,500 | 40,678,000 |
| Net Debt | 112,112,063 | - | - | - | - | - | - | - |
| Reference price 2 | 47,550.00 | 26,900.00 | 22,300.00 | 20,275.00 | 169,600.00 | 241,000.00 | 241,000.00 | 241,000.00 |
| Nbr of stocks (in thousands) | 7,403,139 | 7,420,580 | 7,420,580 | 7,440,032 | 7,498,740 | 7,498,740 | - | - |
| Announcement Date | 2/14/22 | 4/1/23 | 1/31/24 | 1/15/25 | 1/30/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 65.15x | - | - | - | 69.9B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.6B | |
| 18.33x | 4.01x | 16.12x | 1.34% | 28.21B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.35x | 3.14x | 15.02x | 2.44% | 26.41B | |
| 8.02x | 1.47x | 8.22x | 4.41% | 26.72B | |
| 10.23x | 2.01x | 7.74x | 4.1% | 20.57B | |
| 8.43x | 2.96x | 6.93x | -.--% | 20.18B | |
| 13.05x | 6.39x | 16.81x | 1.67% | 18.65B | |
| 7.4x | 0.82x | 2.99x | 3.02% | 18.94B | |
| Average | 16.32x | 2.88x | 9.63x | 3.28% | 29.68B | |
| Weighted average by Cap. | 23.86x | 2.93x | 9.82x | 3.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VIC Stock
- Valuation Vingroup
Select your edition
All financial news and data tailored to specific country editions
