Company Valuation: DNA Investment

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 43,200 56,400 52,800
Change - 30.56% -6.38%
Enterprise Value (EV) 1 20,569 20,665 44,465
Change - 0.47% 115.17%
P/E 280x -79x 100x
PBR 0.36x 0.47x 0.44x
PEG - 0x -1x
Capitalization / Revenue 0.83x 1.2x 1.59x
EV / Revenue 0.39x 0.44x 1.34x
EV / EBITDA -9.49x 4.64x 23.2x
EV / EBIT -7.74x -579x -27.6x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 12.86 -59.47 43.89
Distribution rate - - -
Net sales 1 52,358 47,137 33,191
EBITDA 1 -2,169 4,458 1,921
EBIT 1 -2,658 -35.71 -1,612
Net income 1 154.4 -713.6 526.7
Net Debt 1 -22,631 -35,735 -8,335
Reference price 2 3,600.00 4,700.00 4,400.00
Nbr of stocks (in thousands) 12,000 12,000 12,000
Announcement Date 21/3/25 21/3/25 31/3/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.68M
17.42x3.12x11.18x4.29% 43.41B
26.01x3.95x16.88x1.28% 22.9B
15.93x2.09x11.38x5.58% 11.08B
13.5x1.58x8.97x4.19% 4.61B
14.97x1.73x10.34x9.85% 3.62B
19.71x0.94x7.12x1.88% 3.25B
32.59x4.02x21.86x - 2.71B
Average 20.02x 2.49x 12.53x 4.51% 11.45B
Weighted average by Cap. 19.62x 3.02x 12.66x 3.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. KSD Stock
  4. Valuation DNA Investment
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!