Company Valuation: Agriculture Printing and Packaging

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 598,517 687,715 700,206 802,544 978,602 1,130,282
Change - 14.9% 1.82% 14.62% 21.94% 15.5%
Enterprise Value (EV) 1 595,429 849,918 676,218 552,840 861,117 936,768
Change - 42.74% -20.44% -18.25% 55.76% 8.79%
P/E 9.87x 10.2x 8.93x 8.51x 9.04x 9.4x
PBR 1.21x 1.25x 1.18x 1.22x 1.36x 1.35x
PEG - 1.76x 0.5x 0.4x 0.6x 0.9x
Capitalization / Revenue 0.49x 0.45x 0.41x 0.52x 0.55x 0.63x
EV / Revenue 0.49x 0.55x 0.4x 0.36x 0.49x 0.52x
EV / EBITDA 3.21x 4.86x 3.44x 2.74x 3.69x 3.81x
EV / EBIT 7.12x 10.1x 6.2x 5.32x 6.73x 6.48x
EV / FCF 14x -9.85x 3x 2.72x 24.5x 8.27x
FCF Yield 7.15% -10.2% 33.3% 36.7% 4.08% 12.1%
Dividend per Share 2 1,333 1,333 1,000 1,667 - 2,000
Rate of return 5.71% 5.22% 3.85% 5.59% - 4.77%
EPS 2 2,364 2,501 2,912 3,500 4,021 4,459
Distribution rate 56.4% 53.3% 34.3% 47.6% - 44.8%
Net sales 1 1,210,062 1,536,424 1,710,202 1,532,155 1,767,092 1,804,129
EBITDA 1 185,286 174,701 196,673 201,621 233,250 245,716
EBIT 1 83,596 84,322 109,003 103,911 128,012 144,483
Net income 1 67,080 70,897 82,552 99,241 113,990 126,741
Net Debt 1 -3,088 162,204 -23,988 -249,703 -117,485 -193,514
Reference price 2 23,333.33 25,533.33 26,000.00 29,800.00 36,333.33 41,900.00
Nbr of stocks (in thousands) 25,651 26,934 26,931 26,931 26,934 26,976
Announcement Date 10/03/21 31/03/22 30/03/23 01/04/24 02/04/25 31/03/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.87M
19.02x0.75x8.44x1.27% 8.27B
13.92x0.8x7.61x1.36% 8.12B
24.62x - - - 2.35B
8.53x - - - 1.19B
Average 16.52x 0.78x 8.02x 1.31% 3.99B
Weighted average by Cap. 16.97x 0.78x 8.03x 1.31%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. INN Stock
  4. Valuation Agriculture Printing and Packaging