Valuation Cam Ranh Port

Stocks

End-of-day quote HANOI S.E. 02/10/2026			5-day change	1st Jan Change
14,100.00 ^VND	0.00%		+0.71%	+11.90%

29/07	Cam Ranh Port Joint Stock Company Reports Earnings Results for the Half Year Ended June 30, 2026	CI
28/04	Cam Ranh Port Joint Stock Company announces Annual dividend, payable on July 20, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	2,71,435	3,32,569	3,08,116
Change	-	22.52%	-7.35%
Enterprise Value (EV) ¹	2,65,236	3,06,053	2,51,323
Change	-	15.39%	-17.88%
P/E	24x	20.3x	10.9x
PBR	0.99x	1.2x	1.07x
PEG	-	0.5x	0.1x
Capitalization / Revenue	1.89x	1.87x	1.19x
EV / Revenue	1.85x	1.72x	0.97x
EV / EBITDA	6.65x	7.18x	4.18x
EV / EBIT	14.3x	15x	6.58x
EV / FCF	6.29x	8.63x	5.53x
FCF Yield	15.9%	11.6%	18.1%
Dividend per Share ²	-	500	700
Rate of return	-	3.68%	5.56%
EPS ²	463	668.8	1,160
Distribution rate	-	74.8%	60.4%
Net sales ¹	1,43,511	1,77,533	2,58,568
EBITDA ¹	39,870	42,620	60,061
EBIT ¹	18,604	20,410	38,215
Net income ¹	13,925	16,355	28,361
Net Debt ¹	-6,199	-26,516	-56,792
Reference price ²	11,100.00	13,600.00	12,600.00
Nbr of stocks (in thousands)	24,454	24,454	24,454
Announcement Date	11/03/25	11/03/25	04/03/26

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.($)
CAM RANH PORT	-	-	-	-	1.33Cr
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	26.35x	9.88x	16.96x	0.54%	4.16TCr
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	22.14x	8.06x	12.53x	2.27%	2.78TCr
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.45x	3.21x	7.57x	3.84%	1.89TCr
QINGDAO PORT INTERNATIONAL CO., LTD.	7.71x	-	-	5.52%	914.5Cr
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.56x	6.43x	11.16x	5.01%	910.53Cr
MISC	11.76x	2.9x	7.5x	5.14%	822.75Cr
SOCIÉTÉ D'EXPLOITATION DES PORTS	29.56x	8.67x	15.44x	1.66%	569.13Cr
Average	16.50x	6.53x	11.86x	3.43%	1.51TCr
Weighted average by Cap.	19.04x	7.43x	13.01x	2.54%