|
End-of-day quote
HANOI S.E.
19/10/2026
|
5-day change | 1st Jan Change | ||
| 58,000.00 VND | +0.52% |
|
-0.68% | -14.45% |
Company Valuation: Net Detergent
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,343,902 | 1,243,110 | 949,691 | 1,437,976 | 1,729,154 | 1,518,610 |
| Change | - | -7.5% | -23.6% | 51.42% | 20.25% | -12.18% |
| Enterprise Value (EV) 1 | 1,239,737 | 1,127,082 | 893,645 | 1,268,710 | 1,441,488 | 1,168,429 |
| 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 | 1,470,114 | 1,479,645 | 1,529,909 | 1,809,653 | 1,652,662 | 1,619,209 |
| EBITDA 1 | 167,267 | 144,245 | 119,501 | 215,671 | 272,872 | 209,238 |
| EBIT 1 | 146,351 | 122,775 | 97,432 | 194,466 | 251,729 | 187,630 |
| Net income 1 | 133,411 | 113,364 | 88,155 | 178,435 | 206,624 | 158,683 |
| Net Debt 1 | -104,165 | -116,028 | -56,046 | -169,265 | -287,666 | -350,181 |
| 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 | 18/3/21 | 22/3/22 | 3/3/23 | 12/3/24 | 3/3/25 | 3/3/26 |
1VND in Million2VND
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 49.91M | |
| 19.3x | 3.36x | 12.14x | 3.88% | 47.31B | |
| 28.21x | 4.26x | 18.2x | 1.18% | 24.79B | |
| 15.4x | 2.02x | 11.18x | 5.92% | 10.53B | |
| 14.09x | 1.63x | 9.27x | 4.01% | 4.81B | |
| 20.41x | 1x | 7.6x | 1.81% | 3.3B | |
| 12.42x | 1.41x | 8.33x | 11.87% | 2.92B | |
| 32.32x | 3.98x | 21.68x | - | 2.69B | |
| 27.61x | 1.18x | 18.99x | 3.81% | 1.84B | |
| Average | 21.22x | 2.36x | 13.43x | 4.64% | 10.92B | |
| Weighted average by Cap. | 21.22x | 3.20x | 13.55x | 3.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NET Stock
- Valuation Net Detergent
Select your edition
All financial news and data tailored to specific country editions
