|
End-of-day quote
Ho Chi Minh S.E.
02/11/2026
|
5-day change | 1st Jan Change | ||
| 69,400.00 VND | -0.86% |
|
-4.93% | -9.87% |
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 | 201,872,240 | 132,406,405 | 95,866,508 | 100,684,613 | 111,335,490 | 101,349,998 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -8.97% | - | - |
| Enterprise Value (EV) 1 | 237,412,310 | 132,406,405 | 148,519,293 | 140,943,541 | 164,110,818 | 149,201,172 | 145,023,449 | 137,340,523 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -9.09% | -2.8% | -5.3% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 9.99x | 8.4x | 7.2x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.6x | 1.82x | 1.55x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0x | 0.4x | 0.4x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 0.83x | 0.73x | 0.68x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.22x | 1.04x | 0.92x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 7.51x | 6.78x | 5.93x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 8.56x | 7.39x | 6.42x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 68.2x | 13.9x | 13.2x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 1.47% | 7.17% | 7.6% |
| Dividend per Share 2 | - | - | - | - | - | 1,210 | 1,399 | 1,725 |
| Rate of return | - | - | - | - | - | 1.74% | 2.02% | 2.49% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 6,947 | 8,265 | 9,643 |
| Distribution rate | - | - | - | - | - | 17.4% | 16.9% | 17.9% |
| Net sales 1 | 88,628,767 | 76,189,225 | 78,251,619 | 83,177,720 | 81,621,329 | 122,719,717 | 139,734,353 | 149,239,079 |
| EBITDA 1 | 10,915,173 | 9,075,694 | 8,302,418 | 10,306,344 | 11,092,993 | 19,864,303 | 21,395,950 | 23,150,186 |
| EBIT 1 | 6,283,494 | 4,669,171 | 4,178,755 | 6,173,389 | 7,664,287 | 17,423,058 | 19,626,163 | 21,390,306 |
| Net income 1 | 8,562,882 | 3,566,996 | 418,695 | 1,999,059 | 4,108,306 | 10,574,797 | 12,671,981 | 15,079,854 |
| Net Debt 1 | 35,540,070 | - | 52,652,785 | 40,258,928 | 52,775,328 | 47,851,174 | 43,673,451 | 35,990,525 |
| Reference price 2 | 142,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 69,400.00 | 69,400.00 | 69,400.00 |
| Nbr of stocks (in thousands) | 1,416,647 | 1,423,725 | 1,430,843 | 1,438,352 | 1,445,915 | 1,460,375 | - | - |
| Announcement Date | 27/1/22 | 28/1/23 | 30/1/24 | 24/1/25 | 24/1/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.99x | 1.22x | 7.51x | 1.74% | 3.93B | |
| 22.11x | 2.98x | 14.66x | 3.71% | 266B | |
| 19.86x | 2.61x | 15.43x | 3.08% | 84.03B | |
| 17.75x | 1.83x | 10.44x | 3.55% | 47.6B | |
| 14.01x | 0.5x | 9.05x | 2.76% | 36.52B | |
| 19.95x | 3.13x | 12.59x | 3.35% | 34.42B | |
| 35.1x | 3.04x | 17.7x | 1.06% | 31.01B | |
| 29.76x | 5.89x | 19.5x | 3.01% | 30.33B | |
| -8.79x | 1.89x | 9.44x | 6.43% | 29.56B | |
| Average | 17.75x | 2.57x | 12.93x | 3.19% | 62.57B | |
| Weighted average by Cap. | 20.17x | 2.76x | 14.03x | 3.46% |
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
