Valuation Masan Group Corporation

Stocks

MSN

VN000000MSN4

Food Processing

End-of-day quote Ho Chi Minh S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
67,400.00 ^VND	+1.35%		-0.74%	-12.47%

07-27	Masan Group Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-08	Masan Group Corporation Launches USD 750 Million Senior Unsecured Syndicated Loan Facility	CI

Company Valuation: Masan Group Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	201,872,240	132,406,405	95,866,508	100,684,613	111,335,490	97,454,702	-	-
Change	-	-34.41%	-27.6%	5.03%	10.58%	-12.47%	-	-
Enterprise Value (EV) ¹	237,412,310	132,406,405	148,519,293	140,943,541	164,110,818	155,801,312	141,326,762	133,991,153
Change	-	-44.23%	12.17%	-5.1%	16.44%	-5.06%	-9.29%	-5.19%
P/E	23.5x	37x	228x	52x	28.4x	13.7x	10.8x	9.65x
PBR	6.14x	-	3.61x	3.33x	3.15x	2.32x	1.73x	1.46x
PEG	-	-0.6x	-2.6x	0x	0x	0.2x	0.4x	0.8x
Capitalization / Revenue	2.28x	1.74x	1.23x	1.21x	1.36x	0.89x	0.84x	0.77x
EV / Revenue	2.68x	1.74x	1.9x	1.69x	2.01x	1.42x	1.22x	1.06x
EV / EBITDA	21.8x	14.6x	17.9x	13.7x	14.8x	9.76x	7.92x	6.88x
EV / EBIT	37.8x	28.4x	35.5x	22.8x	21.4x	13.5x	10.8x	10x
EV / FCF	-	-	-85.9x	21.9x	-337x	35.6x	14.7x	15.8x
FCF Yield	-	-	-1.16%	4.56%	-0.3%	2.81%	6.78%	6.35%
Dividend per Share ²	-	-	-	-	-	1,204	1,364	1,737
Rate of return	-	-	-	-	-	1.79%	2.02%	2.58%
EPS ²	6,058	2,511	294	1,345	2,710	4,916	6,242	6,988
Distribution rate	-	-	-	-	-	24.5%	21.9%	24.9%
Net sales ¹	88,628,767	76,189,225	78,251,619	83,177,720	81,621,329	109,524,232	116,163,890	126,868,654
EBITDA ¹	10,915,173	9,075,694	8,302,418	10,306,344	11,092,993	15,961,606	17,833,559	19,471,164
EBIT ¹	6,283,494	4,669,171	4,178,755	6,173,389	7,664,287	11,521,009	13,134,474	13,394,274
Net income ¹	8,562,882	3,566,996	418,695	1,999,059	4,108,306	7,337,510	9,121,285	10,501,030
Net Debt ¹	35,540,070	-	52,652,785	40,258,928	52,775,328	58,346,610	43,872,060	36,536,451
Reference price ²	142,500.00	93,000.00	67,000.00	70,000.00	77,000.00	67,400.00	67,400.00	67,400.00
Nbr of stocks (in thousands)	1,416,647	1,423,725	1,430,843	1,438,352	1,445,915	1,445,915	-	-
Announcement Date	27/01/22	28/01/23	30/01/24	24/01/25	24/01/26	-	-	-

¹VND in Million²VND

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASAN GROUP CORPORATION	13.53x	1.44x	9.68x	1.81%	3.67B
NESTLÉ S.A.	20.84x	2.89x	14.31x	3.87%	257B
MONDELEZ INTERNATIONAL, INC.	19.99x	2.51x	14.94x	3.28%	80.09B
DANONE	18.29x	1.87x	10.58x	3.45%	50.53B
ARCHER-DANIELS-MIDLAND COMPANY	14.35x	0.54x	9.66x	2.67%	37.36B
THE HERSHEY COMPANY	22.17x	3.35x	13.53x	3.16%	36.77B
AJINOMOTO CO., INC.	36.69x	3.07x	18.26x	0.97%	31.31B
NESTLÉ INDIA LIMITED	69.54x	10.67x	44.25x	1.1%	30.36B
KRAFT HEINZ	100.59x	1.89x	9.41x	6.42%	29.6B
Average	35.11x	3.14x	16.07x	2.97%	61.83B
Weighted average by Cap.	27.88x	2.99x	15.26x	3.43%