Company Valuation: Tech-Vina

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 - - 58,685
Change - - -
Enterprise Value (EV) 1 - - 61,567
Change - - -
P/E 339x 427x -19.5x
PBR 0.55x 0.41x 0.91x
PEG - -10.6x 0x
Capitalization / Revenue - - 2,817x
EV / Revenue - - 2,956x
EV / EBITDA - - -
EV / EBIT - - -19.9x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 18 10.76 -498.7
Distribution rate - - -
Net sales 1 93,727 85,209 20.83
EBITDA - - -
EBIT 1 582.8 -1,127 -3,091
Net income 1 111.6 65.11 -3,017
Net Debt 1 4,539 3,436 2,882
Reference price 2 6,100.00 4,600.00 9,700.00
Nbr of stocks (in thousands) - - 6,050
Announcement Date 03/04/25 03/04/25 06/04/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.71L
36.06x4.94x20.04x1.07% 7.67TCr
30.22x4.52x19.53x2.2% 3.74TCr
24.88x2.96x15.34x2.09% 3.56TCr
14.15x1.48x8.24x2.95% 3.13TCr
35.17x6.42x17.03x1.75% 2.92TCr
14.02x1.36x8.35x2.26% 2.51TCr
38.36x9.44x28.29x2.26% 2.35TCr
8.78x2.51x5x2.97% 1.84TCr
24.4x2.64x10.73x1.85% 1.76TCr
Average 25.12x 4.03x 14.73x 2.16% 2.95TCr
Weighted average by Cap. 27.46x 4.19x 16.02x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA