Valuation Damsan

Stocks

End-of-day quote Ho Chi Minh S.E. 26/10/2026			5-day change	1st Jan Change
7,660.00 ^VND	-0.65%		+0.79%	-3.28%

27/08	Damsan Joint Stock Company Announced Execution of A Business Cooperation Agreement with ADE Energy Joint Stock Company	CI
30/07	Damsan Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	6,05,046	5,85,184	-	-
Change	-	-3.28%	-	-
Enterprise Value (EV)	6,05,046	5,85,184	5,85,184	5,85,184
Change	-	-3.28%	0%	0%
P/E	6.26x	5.34x	3.75x	2.96x
PBR	-	0.56x	0.52x	-
PEG	-	0.4x	0.1x	0.1x
Capitalization / Revenue	-	0.3x	0.24x	0.23x
EV / Revenue	-	0.3x	0.24x	0.23x
EV / EBITDA	-	3.34x	2.25x	1.85x
EV / EBIT	-	3.78x	2.43x	1.97x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	1,000	1,000	1,000
Rate of return	-	13.1%	13.1%	13.1%
EPS ²	1,266	1,435	2,042	2,590
Distribution rate	-	69.7%	49%	38.6%
Net sales ¹	-	19,59,000	24,31,000	25,96,000
EBITDA ¹	-	1,75,000	2,60,000	3,16,000
EBIT ¹	-	1,55,000	2,41,000	2,97,000
Net income ¹	96,719	1,10,000	1,56,000	1,98,000
Net Debt	-	-	-	-
Reference price ²	7,920.00	7,660.00	7,660.00	7,660.00
Nbr of stocks (in thousands)	76,395	76,395	-	-
Announcement Date	27/03/26	-	-	-

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.($)
DAMSAN	5.34x	-	-	-	2.26Cr
XINFENGMING GROUP CO., LTD.	9.5x	0.54x	5.74x	3.79%	387.83Cr
K.P.R. MILL LIMITED	32.71x	4.47x	21.9x	0.57%	362.97Cr
COATS GROUP PLC	14.1x	1.71x	7.23x	3.18%	210.94Cr
WELSPUN LIVING LIMITED	33.09x	1.89x	15.44x	-	207.39Cr
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.16x	-	-	5.8%	181.01Cr
BROS EASTERN.,LTD	11.15x	-	-	7.79%	157.32Cr
Average	16.58x	2.15x	12.58x	4.23%	215.68Cr
Weighted average by Cap.	19.21x	2.21x	12.75x	3.56%