Valuation Masan Group Corporation

Stocks

MSN

VN000000MSN4

Food Processing

End-of-day quote Ho Chi Minh S.E. Other stock markets 29/07/2026			5-day change	1st Jan Change
66,300.00 ^VND	+0.91%		+2.16%	-13.90%

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	95,864,195	-	-
Change	-	-34.41%	-27.6%	5.03%	10.58%	-13.9%	-	-
Enterprise Value (EV) ¹	237,412,310	132,406,405	148,519,293	140,943,541	164,110,818	157,476,005	139,736,255	132,400,646
Change	-	-44.23%	12.17%	-5.1%	16.44%	-4.04%	-11.27%	-5.25%
P/E	23.5x	37x	228x	52x	28.4x	13.5x	10.6x	9.49x
PBR	6.14x	-	3.61x	3.33x	3.15x	2.25x	1.7x	1.44x
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	0.83x	0.76x
EV / Revenue	2.68x	1.74x	1.9x	1.69x	2.01x	1.46x	1.2x	1.04x
EV / EBITDA	21.8x	14.6x	17.9x	13.7x	14.8x	9.31x	7.84x	6.8x
EV / EBIT	37.8x	28.4x	35.5x	22.8x	21.4x	12.8x	10.6x	9.88x
EV / FCF	-	-	-85.9x	21.9x	-337x	36x	14.6x	15.6x
FCF Yield	-	-	-1.16%	4.56%	-0.3%	2.78%	6.86%	6.42%
Dividend per Share ²	-	-	-	-	-	1,204	1,364	1,737
Rate of return	-	-	-	-	-	1.82%	2.06%	2.62%
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	108,008,647	116,163,864	126,868,654
EBITDA ¹	10,915,173	9,075,694	8,302,418	10,306,344	11,092,993	16,923,062	17,833,524	19,471,164
EBIT ¹	6,283,494	4,669,171	4,178,755	6,173,389	7,664,287	12,269,018	13,134,572	13,394,274
Net income ¹	8,562,882	3,566,996	418,695	1,999,059	4,108,306	7,080,839	9,121,256	10,501,030
Net Debt ¹	35,540,070	-	52,652,785	40,258,928	52,775,328	61,611,810	43,872,060	36,536,451
Reference price ²	142,500.00	93,000.00	67,000.00	70,000.00	77,000.00	66,300.00	66,300.00	66,300.00
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	13.87x	1.39x	8.77x	2.04%	3.61B
NESTLÉ S.A.	21.17x	2.93x	14.49x	3.81%	259B
MONDELEZ INTERNATIONAL, INC.	22.1x	2.52x	14.88x	3.32%	80.2B
DANONE	19.05x	1.94x	10.96x	3.23%	52.86B
ARCHER-DANIELS-MIDLAND COMPANY	17.37x	0.55x	10.44x	2.48%	40.09B
THE HERSHEY COMPANY	22.97x	3.38x	13.78x	3.15%	37.2B
KRAFT HEINZ	13.01x	2.04x	10.02x	5.88%	32.37B
NESTLÉ INDIA LIMITED	69.43x	10.63x	44.05x	1.1%	30.17B
AJINOMOTO CO., INC.	34.53x	2.92x	17.31x	1.03%	28.5B
Average	25.94x	3.15x	16.08x	2.89%	62.71B
Weighted average by Cap.	23.69x	2.99x	15.31x	3.37%