Valuation Sam Holdings Corporation

Stocks

End-of-day quote Ho Chi Minh S.E. 02/11/2026			5-day change	1st Jan Change
6,160.00 ^VND	+0.16%		+2.67%	-18.38%

10-30	Sam Holdings Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
08-13	Sam Holdings Corporation Enters into A Loan Agreement with Sacom Land Join Stock Company	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,498,677	8,823,356	2,283,565	2,492,544	2,849,707	3,039,688
Change	-	253.12%	-74.12%	9.15%	14.33%	6.67%
Enterprise Value (EV) ¹	3,019,207	9,602,954	3,495,613	3,253,661	3,494,637	4,102,442
Change	-	218.06%	-63.6%	-6.92%	7.41%	17.39%
P/E	37x	58.4x	835x	137x	34.1x	31.9x
PBR	0.88x	2.24x	0.58x	0.63x	0.71x	0.74x
PEG	-	0.9x	-8.5x	0x	0x	2.2x
Capitalization / Revenue	1.3x	4.67x	1.08x	1.13x	0.71x	0.5x
EV / Revenue	1.57x	5.08x	1.66x	1.48x	0.87x	0.67x
EV / EBITDA	41.9x	963x	68.4x	56.5x	34.3x	42.3x
EV / EBIT	204x	-209x	-1,165x	212x	57.4x	66.8x
EV / FCF	45x	-11.1x	-11.7x	6.64x	-26.9x	-7.16x
FCF Yield	2.22%	-9.02%	-8.58%	15.1%	-3.72%	-14%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	233.7	382.9	6.792	45.06	207.3	237
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,919,269	1,888,697	2,109,065	2,200,116	4,038,231	6,126,008
EBITDA ¹	72,017	9,970	51,105	57,543	102,001	96,962
EBIT ¹	14,798	-45,972	-2,999	15,339	60,927	61,370
Net income ¹	93,079	154,340	2,763	18,333	84,340	96,400
Net Debt ¹	520,530	779,598	1,212,047	761,117	644,929	1,062,755
Reference price ²	8,646.19	22,375.83	5,669.81	6,188.68	7,075.47	7,547.17
Nbr of stocks (in thousands)	288,992	394,325	402,759	402,759	402,759	402,759
Announcement Date	06/04/21	30/03/22	31/03/23	29/03/24	28/03/25	27/03/26

¹VND in Million²VND

Estimates

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.($)
SAM HOLDINGS CORPORATION	-	-	-	-	95.98M
SIEMENS AG	24.42x	2.91x	15.89x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.1x	1.31x	6.18x	4.19%	163B
SCHNEIDER ELECTRIC SE	24.76x	3.21x	14.7x	1.96%	149B
EATON CORPORATION PLC	32.87x	4.91x	20.63x	1.19%	144B
DELTA ELECTRONICS, INC.	35.11x	4.43x	20.62x	1.26%	106B
EMERSON ELECTRIC CO.	33.64x	5.42x	18.87x	1.34%	92B
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.88x	20.83x	1.09%	90.27B
TRANE TECHNOLOGIES PLC	27.09x	3.83x	19.14x	1.07%	89.75B
VERTIV HOLDINGS CO.	36.65x	6.04x	24.06x	0.11%	89.53B
Average	28.65x	3.99x	17.88x	1.59%	115.14B
Weighted average by Cap.	27.19x	3.70x	16.91x	1.81%