Valuation Net Detergent

Stocks

End-of-day quote HANOI S.E. 17/09/2026			5-day change	1st Jan Change
60,700.00 ^VND	+0.33%		-0.49%	-10.47%

23/07	Net Detergent JSC Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
21/04	Net Detergent JSC Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,343,902	1,243,110	949,691	1,437,976	1,729,154	1,518,610
Change	-	-7.5%	-23.6%	51.42%	20.25%	-12.18%
Enterprise Value (EV) ¹	1,239,737	1,127,082	893,645	1,268,710	1,441,488	1,168,429
Change	-	-9.09%	-20.71%	41.97%	13.62%	-18.94%
P/E	10.1x	11x	10.8x	8.06x	8.37x	9.57x
PBR	3.47x	3.47x	2.84x	3.31x	3.27x	2.8x
PEG	-	-0.7x	-0.5x	0x	0.5x	-0.4x
Capitalization / Revenue	0.91x	0.84x	0.62x	0.79x	1.05x	0.94x
EV / Revenue	0.84x	0.76x	0.58x	0.7x	0.87x	0.72x
EV / EBITDA	7.41x	7.81x	7.48x	5.88x	5.28x	5.58x
EV / EBIT	8.47x	9.18x	9.17x	6.52x	5.73x	6.23x
EV / FCF	52.9x	9.59x	37.8x	10x	7.92x	7.73x
FCF Yield	1.89%	10.4%	2.65%	10%	12.6%	12.9%
Dividend per Share ²	6,000	5,000	3,500	-	6,500	-
Rate of return	10%	9.01%	8.25%	-	8.42%	-
EPS ²	5,956	5,061	3,936	7,966	9,225	7,085
Distribution rate	101%	98.8%	88.9%	-	70.5%	-
Net sales ¹	1,470,114	1,479,645	1,529,909	1,809,653	1,652,662	1,619,209
EBITDA ¹	167,267	144,245	119,501	215,671	272,872	209,238
EBIT ¹	146,351	122,775	97,432	194,466	251,729	187,630
Net income ¹	133,411	113,364	88,155	178,435	206,624	158,683
Net Debt ¹	-104,165	-116,028	-56,046	-169,265	-287,666	-350,181
Reference price ²	60,000.00	55,500.00	42,400.00	64,200.00	77,200.00	67,800.00
Nbr of stocks (in thousands)	22,398	22,398	22,398	22,398	22,398	22,398
Announcement Date	18/3/21	22/3/22	3/3/23	12/3/24	3/3/25	3/3/26

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.($)
NET DETERGENT	-	-	-	-	52.13M
RECKITT BENCKISER GROUP PLC	17.46x	3.11x	11.23x	4.28%	43.18B
CHURCH & DWIGHT CO., INC.	25.73x	3.91x	16.71x	1.3%	22.66B
THE CLOROX COMPANY	14.87x	1.98x	10.83x	6.02%	10.26B
REYNOLDS CONSUMER PRODUCTS INC.	13.85x	1.61x	9.14x	4.08%	4.73B
PT UNILEVER INDONESIA TBK	14.48x	1.67x	9.97x	10.18%	3.48B
LION CORPORATION	18.65x	0.9x	6.83x	1.98%	3.07B
WD-40 COMPANY	30.64x	3.78x	20.56x	-	2.55B
Average	19.38x	2.42x	12.18x	4.64%	11.25B
Weighted average by Cap.	19.35x	2.99x	12.52x	3.85%