Company Valuation: DNA Investment

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 43,200 56,400 52,800
Change - 30.56% -6.38%
Enterprise Value (EV) 1 20,569 20,665 44,465
Change - 0.47% 115.17%
P/E Ratio 280x -79x 100x
PBR 0.36x 0.47x 0.44x
PEG - 0x -1x
Capitalization / Revenue 0.83x 1.2x 1.59x
EV / Revenue 0.39x 0.44x 1.34x
EV / EBITDA -9.49x 4.64x 23.2x
EV / EBIT -7.74x -579x -27.6x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 12.86 -59.47 43.89
Distribution rate - - -
Net sales 1 52,358 47,137 33,191
EBITDA 1 -2,169 4,458 1,921
EBIT 1 -2,658 -35.71 -1,612
Net income 1 154.4 -713.6 526.7
Net Debt 1 -22,631 -35,735 -8,335
Reference price 2 3,600.00 4,700.00 4,400.00
Nbr of stocks (in thousands) 12,000 12,000 12,000
Announcement Date 21/03/25 21/03/25 31/03/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.23M
15.3x2.94x10.56x4.74% 39.03B
25.75x4.03x17.29x1.28% 23B
19.02x2.47x13.37x5.09% 11.89B
14.57x1.68x9.43x3.91% 4.94B
14.15x1.75x10.5x10.34% 3.46B
37.42x4.62x25.25x - 3.02B
17.96x0.81x6.18x2.05% 2.87B
Average 20.59x 2.62x 13.22x 4.57% 11.02B
Weighted average by Cap. 19.28x 3.03x 12.98x 3.94%

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. KSD Stock
  4. Valuation DNA Investment
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!