Company Valuation: Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2023 2024 2025
Market Cap 1 517,642 635,356 845,854 652,737 629,563
Change - 22.74% - -22.83% -3.55%
Enterprise Value (EV) 1 611,104 588,652 833,755 706,728 650,798
Change - -3.67% - -15.24% -7.91%
P/E -19.9x 65x 1,167x 129x 2.94x
PBR 0.89x 0.99x 1.9x 1.45x 0.95x
PEG - -0x - 0x 0x
Capitalization / Revenue 2.72x 3.42x 45.1x 22.6x 8.59x
EV / Revenue 3.21x 3.17x 44.4x 24.4x 8.88x
EV / EBITDA 54.4x 123x 1,177x 61.9x 2.82x
EV / EBIT -41.7x -39.6x 1,694x 78x 2.91x
EV / FCF 23x -2.18x 130x -2.44x -78x
FCF Yield 4.35% -45.8% 0.77% -41% -1.28%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -672 253 18.77 131.1 5,546
Distribution rate - - - - -
Net sales 1 190,188 185,711 18,771 28,938 73,295
EBITDA 1 11,229 4,794 708.6 11,425 230,396
EBIT 1 -14,666 -14,850 492.1 9,063 223,652
Net income 1 -25,959 9,777 724.8 5,062 214,219
Net Debt 1 93,462 -46,704 -12,099 53,991 21,235
Reference price 2 13,400.00 16,450.00 21,900.00 16,900.00 16,300.00
Nbr of stocks (in thousands) 38,630 38,623 38,623 38,623 38,623
Announcement Date 05/04/21 18/03/22 19/03/25 19/03/25 26/03/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 32.39M
14.96x4.76x12.78x3.39% 42.6B
21.02x4.29x17.57x1.19% 31.1B
8x1.42x7.11x4.46% 28.79B
5.92x0.69x1.42x8.43% 28.54B
14.08x3.08x14.78x2.5% 25.23B
15.26x6.86x18.4x1.4% 21.59B
8.64x2.19x7x4.09% 19.99B
9.48x1.6x13.59x3.99% 17.51B
Average 12.17x 3.11x 11.58x 3.68% 23.93B
Weighted average by Cap. 12.60x 3.22x 11.54x 3.69%

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. FDC Stock
  4. Valuation Foreign Trade Development & Investment Corporation of Ho Chi Minh City