Valuation KOSY

Stocks

End-of-day quote Ho Chi Minh S.E. 23/09/2026			5-day change	1st Jan Change
24,200.00 ^VND	-6.92%		-26.56%	-37.22%

04/08	KOSY Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
29/04	KOSY Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	26,47,181	69,59,875	82,26,291	85,83,485	83,23,707	83,45,355
Change	-	162.92%	18.2%	4.34%	-3.03%	0.26%
Enterprise Value (EV) ¹	34,05,060	81,52,237	1,01,49,417	1,04,95,060	1,03,23,059	1,03,79,297
Change	-	139.42%	24.5%	3.41%	-1.64%	0.54%
P/E	192x	374x	478x	408x	388x	440x
PBR	2.28x	3.08x	3.61x	3.73x	3.6x	3.58x
PEG	-	-11.7x	-64.44x	18.2x	220.18x	-37.9x
Capitalization / Revenue	2.02x	6.29x	6.12x	6.52x	5.78x	5.37x
EV / Revenue	2.6x	7.37x	7.55x	7.98x	7.17x	6.67x
EV / EBITDA	77.2x	288x	66.5x	59.7x	52.1x	50.8x
EV / EBIT	88.9x	382x	99.9x	101x	82.6x	77x
EV / FCF	-10.2x	-13.8x	-12.5x	-15,426x	578x	33,623x
FCF Yield	-9.81%	-7.22%	-8.02%	-0.01%	0.17%	0%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	126.4	85.88	79.51	97.3	99.01	87.52
Distribution rate	-	-	-	-	-	-
Net sales ¹	13,08,626	11,06,568	13,43,460	13,15,815	14,38,927	15,55,288
EBITDA ¹	44,126	28,331	1,52,669	1,75,810	1,98,016	2,04,269
EBIT ¹	38,302	21,338	1,01,639	1,04,301	1,24,956	1,34,812
Net income ¹	21,912	22,549	21,719	21,063	21,435	18,946
Net Debt ¹	7,57,878	11,92,362	19,23,126	19,11,575	19,99,352	20,33,941
Reference price ²	24,300.00	32,150.00	38,000.00	39,650.00	38,450.00	38,550.00
Nbr of stocks (in thousands)	1,08,938	2,16,481	2,16,481	2,16,481	2,16,481	2,16,481
Announcement Date	26/03/21	01/04/22	30/03/23	01/04/24	02/04/25	30/03/26

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.($)
KOSY	-	-	-	-	22Cr
VINGROUP	65.91x	-	-	-	7.03TCr
VINHOMES	9.31x	3.53x	7.8x	-.--%	2.19TCr
VONOVIA SE	6.92x	15.42x	18.32x	7.28%	1.69TCr
EMAAR DEVELOPMENT	4.3x	0.01x	0.02x	7.52%	1.45TCr
DEUTSCHE WOHNEN SE	7.44x	15.99x	-	7.1%	732.19Cr
CHINA VANKE CO., LTD.	-1.9x	1.71x	-19396.31x	-.--%	623.29Cr
OPEN HOUSE GROUP CO., LTD.	7.15x	0.76x	6.2x	2.84%	530.92Cr
LEG IMMOBILIEN SE	4.36x	13.26x	19.21x	6.56%	397.44Cr
Average	12.94x	7.24x	-3,224.12x	4.47%	1.63TCr
Weighted average by Cap.	34.93x	6.86x	-1,749.27x	4.27%