|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,160.00 VND | +0.44% |
|
+2.58% | +15.66% |
Projected Income Statement: Damsan
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | - | 1,959,000 | 2,431,000 | 2,596,000 |
| Change | - | - | 24.09% | 6.79% |
| EBITDA 1 | - | 175,000 | 260,000 | 316,000 |
| Change | - | - | 48.57% | 21.54% |
| EBIT 1 | - | 155,000 | 241,000 | 297,000 |
| Change | - | - | 55.48% | 23.24% |
| Interest Paid 1 | - | -41,000 | -53,000 | -54,000 |
| Earnings before Tax (EBT) 1 | - | 142,000 | 212,000 | 265,000 |
| Change | - | - | 49.3% | 25% |
| Net income 1 | 96,719 | 110,000 | 156,000 | 198,000 |
| Change | - | 13.73% | 41.82% | 26.92% |
| Announcement Date | 27/3/26 | - | - | - |
1VND in Million
Estimates
Forecast Balance Sheet: Damsan
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 27/3/26 | - | - | - |
Estimates
Cash Flow Forecast: Damsan
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| CAPEX 1 | 97,293 | 88,291 | 75,751 | 21,961 |
| Change | - | -9.25% | -14.2% | -71.01% |
| Free Cash Flow (FCF) 1 | - | -92,174 | 87,488 | -46,736 |
| Change | - | - | 194.92% | -153.42% |
| Announcement Date | 29/3/24 | 29/3/24 | 1/4/25 | 27/3/26 |
1VND in Million
Estimates
Forecast Financial Ratios: Damsan
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | - | 8.93% | 10.7% | 12.17% |
| EBIT Margin (%) | - | 7.91% | 9.91% | 11.44% |
| EBT Margin (%) | - | 7.25% | 8.72% | 10.21% |
| Net margin (%) | - | 5.62% | 6.42% | 7.63% |
| FCF margin (%) | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - |
Profitability | ||||
| ROA | - | 4.2% | 5.8% | - |
| ROE | - | 10.5% | 14% | - |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | - | - | - |
| Debt / Free cash flow | - | - | - | - |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - |
Items per share | ||||
| Cash flow per share 1 | - | - | - | - |
| Change | - | - | - | - |
| Dividend per Share 1 | - | 1,000 | 1,000 | 1,000 |
| Change | - | - | 0% | 0% |
| Book Value Per Share 1 | - | 13,615 | 14,616 | - |
| Change | - | - | 7.35% | - |
| EPS 1 | 1,266 | 1,435 | 2,042 | 2,590 |
| Change | - | 13.35% | 42.3% | 26.84% |
| Nbr of stocks (in thousands) | 76,395 | 76,395 | 76,395 | 76,395 |
| Announcement Date | 27/3/26 | - | - | - |
1VND
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E Ratio | 6.38x | 4.49x |
| PBR | 0.67x | 0.63x |
| EV / Sales | 0.36x | 0.29x |
| Yield | 10.9% | 10.9% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
9,160.00VND
Average target price
14,800.00VND
Spread / Average Target
+61.57%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- ADS Stock
- Financials Damsan
Select your edition
All financial news and data tailored to specific country editions
