Company Valuation: Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2023 2024 2025
Market Cap 1 517,642 635,356 845,854 652,737 629,563
Change - 22.74% - -22.83% -3.55%
Enterprise Value (EV) 1 611,104 588,652 833,755 706,728 650,798
Change - -3.67% - -15.24% -7.91%
P/E -19.9x 65x 1,167x 129x 2.94x
PBR 0.89x 0.99x 1.9x 1.45x 0.95x
PEG - -0x - 0x 0x
Capitalization / Revenue 2.72x 3.42x 45.1x 22.6x 8.59x
EV / Revenue 3.21x 3.17x 44.4x 24.4x 8.88x
EV / EBITDA 54.4x 123x 1,177x 61.9x 2.82x
EV / EBIT -41.7x -39.6x 1,694x 78x 2.91x
EV / FCF 23x -2.18x 130x -2.44x -78x
FCF Yield 4.35% -45.8% 0.77% -41% -1.28%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -672 253 18.77 131.1 5,546
Distribution rate - - - - -
Net sales 1 190,188 185,711 18,771 28,938 73,295
EBITDA 1 11,229 4,794 708.6 11,425 230,396
EBIT 1 -14,666 -14,850 492.1 9,063 223,652
Net income 1 -25,959 9,777 724.8 5,062 214,219
Net Debt 1 93,462 -46,704 -12,099 53,991 21,235
Reference price 2 13,400.00 16,450.00 21,900.00 16,900.00 16,300.00
Nbr of stocks (in thousands) 38,630 38,623 38,623 38,623 38,623
Announcement Date 5/4/21 18/3/22 19/3/25 19/3/25 26/3/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.97M
65.42x - - - 68.1B
12.75x4.45x11.42x3.78% 40.99B
18.84x4.07x16.37x1.3% 28.95B
5.69x0.76x1.57x8.7% 28.35B
8.26x1.5x8.35x4.26% 28.46B
14.68x3.16x15.12x2.38% 26.73B
10.19x2x7.7x4.12% 20.75B
7.89x2.87x6.44x-.--% 19.73B
7.4x0.82x2.99x3.02% 18.5B
Average 16.79x 2.45x 8.74x 3.44% 28.06B
Weighted average by Cap. 24.29x 2.65x 9.27x 3.6%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Historical PBR trend

Valuation ratios - PBR - Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Foreign Trade Development & Investment Corporation of Ho Chi Minh City

  1. Stock Market
  2. Stocks
  3. FDC Stock
  4. Valuation Foreign Trade Development & Investment Corporation of Ho Chi Minh City