|
End-of-day quote
Ho Chi Minh S.E.
16/09/2026
|
5-day change | 1st Jan Change | ||
| 67,400.00 VND | 0.00% |
|
-1.46% | -12.47% |
Company Valuation: Masan Group Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 20,18,72,240 | 13,24,06,405 | 9,58,66,508 | 10,06,84,613 | 11,13,35,490 | 9,74,54,702 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -12.47% | - | - |
| Enterprise Value (EV) 1 | 23,74,12,310 | 13,24,06,405 | 14,85,19,293 | 14,09,43,541 | 16,41,10,818 | 14,79,26,343 | 14,24,85,520 | 13,30,16,422 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -9.86% | -3.68% | -6.65% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 12.1x | 10.1x | 8.46x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.2x | 1.81x | 1.61x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0x | 0.5x | 0.4x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 0.86x | 0.78x | 0.75x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.3x | 1.14x | 1.03x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 9.24x | 7.77x | 6.64x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 11.8x | 10.6x | 9.38x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 78.9x | 14.2x | 14x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 1.27% | 7.04% | 7.15% |
| Dividend per Share 2 | - | - | - | - | - | 1,080 | 1,329 | 1,608 |
| Rate of return | - | - | - | - | - | 1.6% | 1.97% | 2.39% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 5,577 | 6,680 | 7,971 |
| Distribution rate | - | - | - | - | - | 19.4% | 19.9% | 20.2% |
| Net sales 1 | 8,86,28,767 | 7,61,89,225 | 7,82,51,619 | 8,31,77,720 | 8,16,21,329 | 11,34,86,936 | 12,48,16,771 | 12,96,99,370 |
| EBITDA 1 | 1,09,15,173 | 90,75,694 | 83,02,418 | 1,03,06,344 | 1,10,92,993 | 1,60,07,657 | 1,83,26,223 | 2,00,18,481 |
| EBIT 1 | 62,83,494 | 46,69,171 | 41,78,755 | 61,73,389 | 76,64,287 | 1,25,44,388 | 1,34,71,729 | 1,41,79,043 |
| Net income 1 | 85,62,882 | 35,66,996 | 4,18,695 | 19,99,059 | 41,08,306 | 81,38,594 | 96,16,882 | 1,13,25,563 |
| Net Debt 1 | 3,55,40,070 | - | 5,26,52,785 | 4,02,58,928 | 5,27,75,328 | 5,04,71,641 | 4,50,30,818 | 3,55,61,721 |
| Reference price 2 | 1,42,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 67,400.00 | 67,400.00 | 67,400.00 |
| Nbr of stocks (in thousands) | 14,16,647 | 14,23,725 | 14,30,843 | 14,38,352 | 14,45,915 | 14,45,915 | - | - |
| Announcement Date | 27/01/22 | 28/01/23 | 30/01/24 | 24/01/25 | 24/01/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.09x | 1.3x | 9.24x | 1.6% | 375.39Cr | |
| 20.51x | 2.8x | 13.96x | 4.03% | 24TCr | |
| 19.77x | 2.49x | 14.82x | 3.31% | 7.93TCr | |
| 16.37x | 1.72x | 9.7x | 3.82% | 4.57TCr | |
| 16.04x | 0.57x | 10.2x | 2.41% | 4.17TCr | |
| 20.63x | 3.14x | 12.75x | 3.39% | 3.42TCr | |
| 33.38x | 2.91x | 16.87x | 1.11% | 3TCr | |
| -8.72x | 1.88x | 9.37x | 6.49% | 2.93TCr | |
| 62.86x | 9.64x | 39.99x | 1.21% | 2.73TCr | |
| Average | 21.44x | 2.94x | 15.21x | 3.04% | 5.95TCr | |
| Weighted average by Cap. | 20.92x | 2.80x | 14.56x | 3.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSN Stock
- Valuation Masan Group Corporation
Select your edition
All financial news and data tailored to specific country editions
