|
End-of-day quote
HANOI S.E.
14/08/2026
|
5-day change | 1st Jan Change | ||
| 59,800.00 VND | -0.17% |
|
0.00% | -11.80% |
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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 51.22M | |
| 17.67x | 3.15x | 11.34x | 4.24% | 44B | |
| 27.29x | 4.12x | 17.48x | 1.22% | 24.03B | |
| 18.26x | 2.3x | 12.49x | 4.75% | 12.78B | |
| 16.21x | 1.82x | 10.35x | 3.49% | 5.53B | |
| 15.82x | 1.85x | 10.99x | 9.29% | 3.78B | |
| 20.94x | 1.02x | 7.73x | 1.78% | 3.31B | |
| 37.03x | 4.56x | 24.8x | - | 3.08B | |
| 28.19x | 2.18x | 19.36x | 1.87% | 766M | |
| Average | 22.68x | 2.62x | 14.32x | 3.81% | 10.81B | |
| Weighted average by Cap. | 20.77x | 3.12x | 13.31x | 3.59% |
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
