Valuation Traphaco

Stocks

End-of-day quote Ho Chi Minh S.E. 20/08/2026			5-day change	1st Jan Change
37,600.00 ^VND	+1.76%		+1.08%	+0.27%

31/07	Traphaco Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
21/07	Traphaco Joint Stock Company Announces to Pay Second Cash Dividend for the Year 2025, Payable on August 7, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	29,67,859	37,80,289	36,89,098	36,89,098	32,53,867	31,08,790
Change	-	27.37%	-2.41%	0%	-11.8%	-4.46%
Enterprise Value (EV) ¹	26,27,509	33,09,117	32,27,397	30,74,674	27,13,414	25,39,407
Change	-	25.94%	-2.47%	-4.73%	-11.75%	-6.41%
P/E	17.1x	17.6x	15.6x	16.1x	15.7x	14.3x
PBR	2.75x	3.24x	2.89x	2.67x	2.29x	2x
PEG	-	0.7x	1.57x	-5.88x	-1.59x	2.97x
Capitalization / Revenue	1.55x	1.75x	1.54x	1.6x	1.39x	1.17x
EV / Revenue	1.38x	1.53x	1.35x	1.34x	1.16x	0.96x
EV / EBITDA	7.52x	8.09x	7.43x	7.25x	6.89x	6.16x
EV / EBIT	9.77x	10.1x	9.21x	9.22x	8.85x	7.84x
EV / FCF	9.66x	12.6x	32x	12.4x	47x	42.2x
FCF Yield	10.4%	7.92%	3.12%	8.06%	2.13%	2.37%
Dividend per Share ²	1,500	1,500	1,500	2,000	2,000	-
Rate of return	4.19%	3.29%	3.37%	4.49%	5.1%	-
EPS ²	2,092	2,588	2,845	2,768	2,495	2,615
Distribution rate	71.7%	57.9%	52.7%	72.3%	80.2%	-
Net sales ¹	19,08,870	21,60,840	23,98,918	22,99,235	23,47,221	26,57,210
EBITDA ¹	3,49,535	4,08,895	4,34,258	4,24,189	3,94,063	4,12,206
EBIT ¹	2,69,072	3,26,581	3,50,578	3,33,373	3,06,455	3,23,920
Net income ¹	1,95,787	2,41,591	2,69,145	2,63,248	2,39,017	2,49,655
Net Debt ¹	-3,40,350	-4,71,173	-4,61,701	-6,14,424	-5,40,453	-5,69,384
Reference price ²	35,800.00	45,600.00	44,500.00	44,500.00	39,250.00	37,500.00
Nbr of stocks (in thousands)	82,901	82,901	82,901	82,901	82,901	82,901
Announcement Date	08/03/21	11/03/22	29/03/23	21/03/24	28/03/25	26/03/26

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.($)
TRAPHACO	-	-	-	-	12Cr
ELI LILLY AND COMPANY	36.57x	13.2x	26.79x	0.54%	1,14100Cr
JOHNSON & JOHNSON	30.41x	-	-	1.96%	66TCr
ABBVIE INC.	33.95x	7.85x	16.34x	2.58%	47TCr
ROCHE HOLDING AG	20.47x	4.85x	12.03x	2.72%	37TCr
NOVARTIS AG	22.39x	5.8x	14.38x	2.75%	30TCr
ASTRAZENECA PLC	21x	4.33x	12.29x	2.03%	25TCr
AMGEN INC.	27.98x	7.21x	12.8x	2.28%	24TCr
NOVO NORDISK A/S	13.62x	4.84x	10.15x	3.77%	21TCr
GILEAD SCIENCES, INC.	-45.1x	6.51x	25.42x	2.23%	18TCr
Average	17.92x	6.82x	16.27x	2.32%	38.21TCr
Weighted average by Cap.	25.80x	8.63x	18.95x	1.88%