|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 68,000.00 VND | 0.00% |
|
-1.16% | -11.69% |
| 06-08 | Masan Group Corporation Launches USD 750 Million Senior Unsecured Syndicated Loan Facility | CI |
| 06-02 | CICC Starts Masan Group at Outperform with VND97,909 Price Target | MT |
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 | 98,322,251 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -11.69% | - | - |
| Enterprise Value (EV) 1 | 237,412,310 | 132,406,405 | 148,519,293 | 140,943,541 | 164,110,818 | 147,038,314 | 142,917,670 | 136,346,575 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -10.4% | -2.8% | -4.6% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 14.7x | 11.3x | 9.74x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.17x | 1.77x | 1.53x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0.2x | 0.4x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 0.95x | 0.86x | 0.8x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.42x | 1.25x | 1.11x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 8.53x | 7.68x | 7.27x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 13.5x | 11.2x | 10.7x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 33.6x | 14.9x | 16x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 2.97% | 6.71% | 6.24% |
| Dividend per Share 2 | - | - | - | - | - | 1,339 | 1,671 | 2,066 |
| Rate of return | - | - | - | - | - | 1.97% | 2.46% | 3.04% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 4,616 | 6,016 | 6,980 |
| Distribution rate | - | - | - | - | - | 29% | 27.8% | 29.6% |
| Net sales 1 | 88,628,767 | 76,189,225 | 78,251,619 | 83,177,720 | 81,621,329 | 103,251,550 | 113,957,437 | 122,554,206 |
| EBITDA 1 | 10,915,173 | 9,075,694 | 8,302,418 | 10,306,344 | 11,092,993 | 17,230,745 | 18,619,756 | 18,766,733 |
| EBIT 1 | 6,283,494 | 4,669,171 | 4,178,755 | 6,173,389 | 7,664,287 | 10,916,490 | 12,782,824 | 12,713,900 |
| Net income 1 | 8,562,882 | 3,566,996 | 418,695 | 1,999,059 | 4,108,306 | 6,922,152 | 8,875,451 | 10,501,030 |
| Net Debt 1 | 35,540,070 | - | 52,652,785 | 40,258,928 | 52,775,328 | 48,716,063 | 44,595,419 | 38,024,324 |
| Reference price 2 | 142,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 68,000.00 | 68,000.00 | 68,000.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.73x | 1.42x | 8.53x | 1.97% | 3.74B | |
| 20.96x | 3.01x | 14.77x | 3.72% | 269B | |
| 21.45x | 2.48x | 14.68x | 3.38% | 78.84B | |
| 19.18x | 1.95x | 11x | 3.21% | 53.29B | |
| 18.49x | 0.55x | 10.59x | 2.48% | 40B | |
| 21.88x | 3.24x | 13.2x | 3.31% | 35.44B | |
| 37.87x | 3.19x | 18.87x | 0.94% | 31.5B | |
| 12.5x | 1.99x | 9.78x | 6.12% | 31.1B | |
| 69.46x | 10.38x | 44.06x | 1.1% | 28.49B | |
| 13.31x | 0.4x | 9.14x | 2.51% | 22.47B | |
| Average | 24.98x | 2.86x | 15.46x | 2.87% | 59.38B | |
| Weighted average by Cap. | 23.21x | 2.89x | 15.15x | 3.32% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
