Valuation Net Detergent

Stocks

End-of-day quote HANOI S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
65,600.00 ^VND	0.00%		+0.77%	-3.24%

21/04	Net Detergent JSC Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
22/01	Net Detergent JSC Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	13,43,902	12,43,110	9,49,691	14,37,976	17,29,154	15,18,610
Change	-	-7.5%	-23.6%	51.42%	20.25%	-12.18%
Enterprise Value (EV) ¹	12,39,737	11,27,082	8,93,645	12,68,710	14,41,488	11,68,429
Change	-	-9.09%	-20.71%	41.97%	13.62%	-18.94%
P/E	10.1x	11x	10.8x	8.06x	8.37x	9.57x
PBR	3.47x	3.47x	2.84x	3.31x	3.27x	2.8x
PEG	-	-0.7x	-0.5x	0x	0.5x	-0.4x
Capitalization / Revenue	0.91x	0.84x	0.62x	0.79x	1.05x	0.94x
EV / Revenue	0.84x	0.76x	0.58x	0.7x	0.87x	0.72x
EV / EBITDA	7.41x	7.81x	7.48x	5.88x	5.28x	5.58x
EV / EBIT	8.47x	9.18x	9.17x	6.52x	5.73x	6.23x
EV / FCF	52.9x	9.59x	37.8x	10x	7.92x	7.73x
FCF Yield	1.89%	10.4%	2.65%	10%	12.6%	12.9%
Dividend per Share ²	6,000	5,000	3,500	-	6,500	-
Rate of return	10%	9.01%	8.25%	-	8.42%	-
EPS ²	5,956	5,061	3,936	7,966	9,225	7,085
Distribution rate	101%	98.8%	88.9%	-	70.5%	-
Net sales ¹	14,70,114	14,79,645	15,29,909	18,09,653	16,52,662	16,19,209
EBITDA ¹	1,67,267	1,44,245	1,19,501	2,15,671	2,72,872	2,09,238
EBIT ¹	1,46,351	1,22,775	97,432	1,94,466	2,51,729	1,87,630
Net income ¹	1,33,411	1,13,364	88,155	1,78,435	2,06,624	1,58,683
Net Debt ¹	-1,04,165	-1,16,028	-56,046	-1,69,265	-2,87,666	-3,50,181
Reference price ²	60,000.00	55,500.00	42,400.00	64,200.00	77,200.00	67,800.00
Nbr of stocks (in thousands)	22,398	22,398	22,398	22,398	22,398	22,398
Announcement Date	18/03/21	22/03/22	03/03/23	12/03/24	03/03/25	03/03/26

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.($)
NET DETERGENT	-	-	-	-	5.59Cr
RECKITT BENCKISER GROUP PLC	16.96x	3.18x	11.43x	4.24%	4.34TCr
CHURCH & DWIGHT CO., INC.	26.43x	4.09x	17.54x	1.26%	2.34TCr
THE CLOROX COMPANY	19.19x	2.45x	13.27x	5.14%	1.18TCr
REYNOLDS CONSUMER PRODUCTS INC.	16.91x	1.89x	10.62x	3.37%	572.87Cr
PT UNILEVER INDONESIA TBK	15.63x	1.96x	11.54x	9.44%	380.72Cr
WD-40 COMPANY	41.06x	5.05x	28.12x	-	330.77Cr
LION CORPORATION	18.6x	0.88x	6.72x	1.97%	295.49Cr
Average	22.11x	2.79x	14.18x	4.24%	1.18TCr
Weighted average by Cap.	20.43x	3.18x	13.57x	3.68%