|
End-of-day quote
Ho Chi Minh S.E.
03/09/2026
|
5-day change | 1st Jan Change | ||
| 69,000.00 VND | -1.71% |
|
-1.57% | -10.39% |
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 | 99,768,167 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -10.39% | - | - |
| Enterprise Value (EV) 1 | 237,412,310 | 132,406,405 | 148,519,293 | 140,943,541 | 164,110,818 | 153,089,395 | 145,115,804 | 136,252,537 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -6.72% | -5.21% | -6.11% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 13.2x | 10.7x | 9.29x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.36x | 1.9x | 1.65x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0.1x | 0.5x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 0.9x | 0.85x | 0.78x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.39x | 1.24x | 1.06x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 9.34x | 8.07x | 7.03x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 12.8x | 10.9x | 10.2x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 35x | 15.1x | 16x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 2.86% | 6.6% | 6.24% |
| Dividend per Share 2 | - | - | - | - | - | 1,173 | 1,329 | 1,608 |
| Rate of return | - | - | - | - | - | 1.7% | 1.93% | 2.33% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 5,223 | 6,455 | 7,429 |
| Distribution rate | - | - | - | - | - | 22.5% | 20.6% | 21.6% |
| Net sales 1 | 88,628,767 | 76,189,225 | 78,251,619 | 83,177,720 | 81,621,329 | 110,456,484 | 117,120,438 | 128,423,470 |
| EBITDA 1 | 10,915,173 | 9,075,694 | 8,302,418 | 10,306,344 | 11,092,993 | 16,396,763 | 17,993,203 | 19,371,581 |
| EBIT 1 | 6,283,494 | 4,669,171 | 4,178,755 | 6,173,389 | 7,664,287 | 11,969,119 | 13,313,863 | 13,321,410 |
| Net income 1 | 8,562,882 | 3,566,996 | 418,695 | 1,999,059 | 4,108,306 | 7,558,132 | 9,121,285 | 10,501,030 |
| Net Debt 1 | 35,540,070 | - | 52,652,785 | 40,258,928 | 52,775,328 | 53,321,228 | 45,347,638 | 36,484,371 |
| Reference price 2 | 142,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 69,000.00 | 69,000.00 | 69,000.00 |
| 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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.44x | 1.4x | 9.44x | 1.67% | 3.89B | |
| 20.7x | 2.82x | 14.07x | 3.99% | 249B | |
| 19.88x | 2.5x | 14.89x | 3.29% | 79.71B | |
| 17.08x | 1.78x | 10.04x | 3.66% | 47.92B | |
| 15.81x | 0.56x | 10.25x | 2.44% | 41.15B | |
| 21.48x | 3.25x | 13.22x | 3.25% | 35.65B | |
| 35.81x | 3.11x | 18x | 1.03% | 31.44B | |
| -25.79x | 1.95x | 9.72x | 6.1% | 31.14B | |
| 65.92x | 10.12x | 41.96x | 1.16% | 29.05B | |
| 12.52x | 0.4x | 9.06x | 2.34% | 23.6B | |
| Average | 19.69x | 2.79x | 15.06x | 2.89% | 57.24B | |
| Weighted average by Cap. | 20.19x | 2.78x | 14.68x | 3.43% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSN Stock
- Valuation Masan Group Corporation
Select your edition
All financial news and data tailored to specific country editions
