
Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Jun-25
(VND in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue				171,146	197,386	190,914

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items				10,640	15,243	14,828
(+) Net Interest Expense				1,911	308	(219)
(+) Other Non Operating Exp.				(193)	389	85
(+) D&A				8,973	9,624	12,321
(+) Non-recurring Items				58	600	600
Adjusted EBITDA	0	0	0	21,390	26,164	27,615

(-) D&A	#NUM!	#NUM!	#NUM!	(8,973)	(9,624)	(12,321)

Adjusted EBIT	0	0	0	12,416	16,540	15,294
% of Revenue	NA	NA	NA	7.3%	8.4%	8.0%


	Low	Median	High

Adjusted EBIT Margin	7.3%	7.8%	8.4%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(VND in millions)	Low	Mid	High	Market
Enterprise Value	138,811	174,760	221,352	140,256
(+) Cash & Short Term Investments	31,270	31,270	31,270	31,270
(+) Investments & Other	0	0	0	0
(-) Debt	(23,978)	(23,978)	(23,978)	(23,978)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	146,103	182,052	228,644	147,548
(/) Shares Outstanding	8.2	8.2	8.2	8.2
Implied Stock Price (VND)	17,922.73	22,332.71	28,048.22	18,100.00
FX Rate: VND/VND	1.00	1.00	1.00	1.00
Implied Stock Price (VND)	17,922.73	22,332.71	28,048.22	18,100.00

Upside / (Downside)	-0.98%	23.39%	54.96%


Stock Price	18,100.00
Stock Price Close	18,100.00
Restatment Type	Original
Reporting Currency	VND
Trading Currency	VND
FX Rate: VND/VND	1.00
Market Cap	147,547.9
Shares Outstanding	8.2
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错

Do Thanh Technology Corp