加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 702.8 B - 789.9 B | 712 B |
| Discount Rate | 9.0% - 7.0% | 8.0% |
| Fair Value | 96,054₫ - 132,676₫ | 107,562₫ |
| Upside | 49.9% - 107.0% | 67.8% |
| 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 | 692,853 | 839,106 | 851,018 | 704,825 | 1,036,882 | 1,118,052 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 499,331 | 605,278 | 696,605 | 568,559 | 782,685 | 850,970 | |
| (+) Net Interest Expense | (28,724) | (34,534) | (58,619) | (86,084) | (54,806) | (57,513) | |
| (+) Other Non Operating Exp. | 2,734 | 2,791 | 3,103 | 1,160 | 1,800 | 1,919 | |
| (+) D&A | 53,478 | 54,440 | 43,744 | 43,756 | 44,654 | 46,067 | |
| (+) Non-recurring Items | (45) | ||||||
| Adjusted EBITDA | 526,773 | 627,975 | 684,833 | 527,392 | 774,333 | 841,442 | |
| (-) D&A | (53,478) | (54,440) | (43,744) | (43,756) | (44,654) | (46,067) | |
| Adjusted EBIT | 473,295 | 573,535 | 641,088 | 483,636 | 729,679 | 795,375 | |
| % of Revenue | 68.3% | 68.4% | 75.3% | 68.6% | 70.4% | 71.1% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 68.3% | 68.6% | 75.3% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (VND in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 7,808,636 | 8,900,544 | 11,283,604 | 4,776,599 | |||
| (+) Cash & Short Term Investments | 1,377,557 | 1,377,557 | 1,377,557 | 1,377,557 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | 0 | 0 | 0 | 0 | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | (71,900) | (71,900) | (71,900) | (71,900) | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 9,114,292 | 10,206,200 | 12,589,261 | 6,082,256 | |||
| (/) Shares Outstanding | 94.9 | 94.9 | 94.9 | 94.9 | |||
| Implied Stock Price (VND) | 96,054.19 | 107,561.65 | 132,676.38 | 64,100.00 | |||
| FX Rate: VND/VND | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (VND) | 96,054.19 | 107,561.65 | 132,676.38 | 64,100.00 | |||
| Upside / (Downside) | 49.85% | 67.80% | 106.98% | ||||
| Stock Price | 64,100.00 | ||||||
| Stock Price Close | 64,100.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | VND | ||||||
| Trading Currency | VND | ||||||
| FX Rate: VND/VND | 1.00 | ||||||
| Market Cap | 6,082,255.5 | ||||||
| Shares Outstanding | 94.9 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||