Company Valuation: Orient CommercialBank

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 37,397,802 24,657,892 27,329,163 28,109,996 31,823,475 32,462,607 -
Change - -34.07% 10.83% 2.86% 13.21% 2.01% -
Enterprise Value (EV) 37,397,802 24,657,892 27,329,163 28,109,996 31,823,475 32,462,607 32,462,607
Change - -34.07% 10.83% 2.86% 13.21% 2.01% 0%
P/E 8.56x 7.09x 8.34x - 8x 7.17x 6.1x
PBR 1.72x 0.98x - - 0.94x 0.83x 0.73x
PEG - -0.3x -1.42x - - 0.5x 0.3x
Capitalization / Revenue 4.19x 2.89x 3.06x 2.79x 2.74x 2.54x 2.25x
EV / Revenue 0x 0x 0x 0x 0x 2.54x 2.25x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 3.92x 3.48x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1,426 1,136 1,070 - 1,299 1,478 1,737
Distribution rate - - - - - - -
Net sales 1 8,919,153 8,533,571 8,938,127 10,069,083 11,610,764 12,782,000 14,445,000
EBITDA - - - - - - -
EBIT 1 6,516,299 5,456,769 5,766,702 6,265,322 7,409,094 8,291,000 9,327,000
Net income 1 4,404,959 3,509,718 3,303,303 - 4,027,640 4,662,000 5,114,000
Net Debt - - - - - - -
Reference price 2 12,211.49 8,051.53 8,923.78 9,178.74 10,391.30 10,600.00 10,600.00
Nbr of stocks (in thousands) 3,062,510 3,062,510 3,062,510 3,062,510 3,062,510 3,062,510 -
Announcement Date 14/3/22 3/4/23 12/4/24 24/1/25 30/1/26 - -
1VND in Million2VND
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.27x - - -.--% 1.28B
13.79x - - 1.85% 912B
6.39x - - 4.86% 441B
6.92x - - 4.59% 389B
11.64x - - 2.34% 354B
6.43x - - 4.83% 349B
6.86x - - 4.66% 322B
10.77x - - 4.9% 296B
17.76x - - 2.37% 285B
11.55x - - 2.24% 255B
Average 9.94x 3.26% 360.41B
Weighted average by Cap. 10.51x 3.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Orient CommercialBank

Historical PBR trend

Valuation ratios - PBR - Orient CommercialBank

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Orient CommercialBank

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Orient CommercialBank


Year-on-year evolution of the Yield

Valuation ratios - Yield - Orient CommercialBank
  1. Stock Market
  2. Stocks
  3. OCB Stock
  4. Valuation Orient CommercialBank