Company Valuation: Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2023 2024 2025
Market Cap 1 5,17,642 6,35,356 8,45,854 6,52,737 6,29,563
Change - 22.74% - -22.83% -3.55%
Enterprise Value (EV) 1 6,11,104 5,88,652 8,33,755 7,06,728 6,50,798
Change - -3.67% - -15.24% -7.91%
P/E -19.9x 65x 1,167x 129x 2.94x
PBR 0.89x 0.99x 1.9x 1.45x 0.95x
PEG - -0x - 0x 0x
Capitalization / Revenue 2.72x 3.42x 45.1x 22.6x 8.59x
EV / Revenue 3.21x 3.17x 44.4x 24.4x 8.88x
EV / EBITDA 54.4x 123x 1,177x 61.9x 2.82x
EV / EBIT -41.7x -39.6x 1,694x 78x 2.91x
EV / FCF 23x -2.18x 130x -2.44x -78x
FCF Yield 4.35% -45.8% 0.77% -41% -1.28%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -672 253 18.77 131.1 5,546
Distribution rate - - - - -
Net sales 1 1,90,188 1,85,711 18,771 28,938 73,295
EBITDA 1 11,229 4,794 708.6 11,425 2,30,396
EBIT 1 -14,666 -14,850 492.1 9,063 2,23,652
Net income 1 -25,959 9,777 724.8 5,062 2,14,219
Net Debt 1 93,462 -46,704 -12,099 53,991 21,235
Reference price 2 13,400.00 16,450.00 21,900.00 16,900.00 16,300.00
Nbr of stocks (in thousands) 38,630 38,623 38,623 38,623 38,623
Announcement Date 05/04/21 18/03/22 19/03/25 19/03/25 26/03/26
1VND in Million2VND
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.38Cr
58.93x - - - 6.32TCr
12.4x4.35x11.16x3.88% 3.93TCr
8.2x1.47x8.16x4.31% 2.73TCr
5.61x0.73x1.51x8.77% 2.74TCr
17.64x3.92x15.78x1.39% 2.72TCr
13.58x3.06x14.64x2.57% 2.5TCr
9.74x1.9x7.83x4.31% 1.96TCr
7.63x0.84x3.08x2.93% 1.95TCr
7.9x2.84x6.61x-.--% 1.87TCr
Average 15.74x 2.39x 8.60x 3.52% 2.67TCr
Weighted average by Cap. 22.06x 2.55x 8.99x 3.7%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Historical PBR trend

Valuation ratios - PBR - Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Foreign Trade Development & Investment Corporation of Ho Chi Minh City

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Foreign Trade Development & Investment Corporation of Ho Chi Minh City

  1. Stock Market
  2. Stocks
  3. FDC Stock
  4. Valuation Foreign Trade Development & Investment Corporation of Ho Chi Minh City