|
End-of-day quote
Ho Chi Minh S.E.
04/09/2026
|
5-day change | 1st Jan Change | ||
| 2,56,100.00 VND | +4.74% |
|
+8.52% | +51.00% |
| 03/09 | VinFast-linked taxi firm GSM eyes US, EU expansion ahead of Hong Kong IPO | RE |
| 02/09 | VinFast puts the brakes on manufacturing some cars in India, sources and memo say | RE |
Company Valuation: Vingroup
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,20,19,241 | 19,96,13,606 | 16,54,78,938 | 15,08,46,654 | 1,27,17,86,314 | 1,92,04,27,329 | - | - |
| Change | - | -43.29% | -17.1% | -8.84% | 743.1% | 51% | - | - |
| Enterprise Value (EV) | 46,41,31,304 | 19,96,13,606 | 16,54,78,938 | 15,08,46,654 | 1,27,17,86,314 | 1,92,04,27,329 | 1,92,04,27,329 | 1,92,04,27,329 |
| Change | - | -56.99% | -17.1% | -8.84% | 743.1% | 51% | 0% | 0% |
| P/E | -117x | 24.3x | 80.4x | 12.9x | 51.8x | 68.2x | 65.7x | 44.1x |
| PBR | 3.25x | - | - | - | - | - | - | - |
| PEG | - | -0x | -1.1x | 0x | 0x | 4.6x | 17.56x | 0.9x |
| Capitalization / Revenue | 2.81x | 1.96x | 1.02x | 0.79x | 3.82x | 4.24x | 3.67x | 3.28x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 4.24x | 3.67x | 3.28x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 21.7x | 17.1x | 13.5x |
| EV / EBIT | 0x | -0x | -0x | -0x | 0x | 31.9x | 22.8x | 15.8x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -407.5 | 1,107 | 277.5 | 1,578 | 3,271 | 3,756 | 3,896 | 5,806 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12,53,06,264 | 10,17,93,582 | 16,16,34,280 | 19,21,59,467 | 33,27,70,342 | 45,30,54,500 | 52,35,81,000 | 58,63,03,000 |
| EBITDA 1 | 1,78,57,771 | 1,06,53,159 | 1,40,01,547 | 1,57,75,910 | 3,79,33,399 | 8,85,21,000 | 11,20,76,500 | 14,18,17,000 |
| EBIT 1 | 24,51,017 | -1,06,30,914 | -31,26,135 | -69,69,872 | 56,35,940 | 6,02,32,500 | 8,41,66,500 | 12,15,80,000 |
| Net income 1 | -27,71,444 | 87,81,861 | 20,62,572 | 1,17,35,294 | 1,34,46,455 | 2,88,15,000 | 2,98,82,000 | 4,41,45,000 |
| Net Debt | 11,21,12,063 | - | - | - | - | - | - | - |
| Reference price 2 | 47,550.00 | 26,900.00 | 22,300.00 | 20,275.00 | 1,69,600.00 | 2,56,100.00 | 2,56,100.00 | 2,56,100.00 |
| Nbr of stocks (in thousands) | 74,03,139 | 74,20,580 | 74,20,580 | 74,40,032 | 74,98,740 | 74,98,740 | - | - |
| Announcement Date | 14/02/22 | 01/04/23 | 31/01/24 | 15/01/25 | 30/01/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 68.19x | - | - | - | 7.37TCr | |
| 10.09x | 3.89x | 8.83x | -.--% | 2.37TCr | |
| 7.52x | 15.89x | 18.86x | 6.69% | 1.89TCr | |
| 4.12x | 0.09x | 0.16x | 7.74% | 1.41TCr | |
| 7.97x | 16.48x | - | 6.63% | 796.18Cr | |
| 7.14x | 0.76x | 6.29x | 2.78% | 540.23Cr | |
| -1.34x | 1.44x | -17426.85x | -.--% | 539.64Cr | |
| 4.67x | 13.49x | 19.55x | 6.14% | 431.56Cr | |
| 8.84x | 0.55x | 7.03x | 4.22% | 408.23Cr | |
| Average | 13.02x | 6.57x | -2,480.87x | 4.28% | 1.75TCr | |
| Weighted average by Cap. | 35.65x | 7.12x | -1,230.32x | 4.14% |
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
- VIC Stock
- Valuation Vingroup
Select your edition
All financial news and data tailored to specific country editions
