Valuation Cam Ranh Port

Stocks

End-of-day quote HANOI S.E. 17/08/2026			5-day change	1st Jan Change
14,000.00 ^VND	0.00%		-1.41%	+11.11%

28/04	Cam Ranh Port Joint Stock Company announces Annual dividend, payable on July 20, 2026	CI
23/01	Cam Ranh Port Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2025	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	-
Rate of return	-	3.68%	-
EPS ²	463	668.8	1,160
Distribution rate	-	74.8%	-
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	-	-	-	-	1.31Cr
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	25.92x	9.67x	16.7x	0.55%	4.07TCr
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.53x	3.12x	9.28x	3.83%	1.76TCr
MISC	14.09x	3.32x	8.52x	4.66%	888.05Cr
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	8.37x	6x	10.42x	5.69%	815.5Cr
QINGDAO PORT INTERNATIONAL CO., LTD.	7.06x	-	-	6.02%	799.59Cr
CHINA MERCHANTS PORT GROUP CO., LTD.	11.42x	-	-	-	783.49Cr
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.98x	9.87x	17.67x	1.45%	687.1Cr
WESTPORTS HOLDINGS	18.67x	7.33x	11.78x	3.98%	575.37Cr
Average	16.00x	6.55x	12.40x	3.74%	1.15TCr
Weighted average by Cap.	18.17x	7.24x	13.56x	2.7%