Valuation Cam Ranh Port

Stocks

End-of-day quote HANOI S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
13,700.00 ^VND	+0.74%		+0.74%	+8.73%

04-27	Cam Ranh Port Joint Stock Company announces Annual dividend, payable on July 20, 2026	CI
01-22	Cam Ranh Port Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	271,435	332,569	308,116
Change	-	22.52%	-7.35%
Enterprise Value (EV) ¹	265,236	306,053	251,323
Change	-	15.39%	-17.88%
P/E	24x	20.3x	10.9x
PBR	0.99x	1.2x	1.07x
PEG	-	0.5x	0.1x
Capitalization / Revenue	1.89x	1.87x	1.19x
EV / Revenue	1.85x	1.72x	0.97x
EV / EBITDA	6.65x	7.18x	4.18x
EV / EBIT	14.3x	15x	6.58x
EV / FCF	6.29x	8.63x	5.53x
FCF Yield	15.9%	11.6%	18.1%
Dividend per Share ²	-	500	-
Rate of return	-	3.68%	-
EPS ²	463	668.8	1,160
Distribution rate	-	74.8%	-
Net sales ¹	143,511	177,533	258,568
EBITDA ¹	39,870	42,620	60,061
EBIT ¹	18,604	20,410	38,215
Net income ¹	13,925	16,355	28,361
Net Debt ¹	-6,199	-26,516	-56,792
Reference price ²	11,100.00	13,600.00	12,600.00
Nbr of stocks (in thousands)	24,454	24,454	24,454
Announcement Date	11/03/25	11/03/25	04/03/26

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.($)
CAM RANH PORT	-	-	-	-	12.74M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	29.01x	10.6x	18.08x	0.52%	45.35B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.53x	3.16x	9.33x	3.91%	16.67B
MISC	13.48x	3.18x	8.08x	4.86%	8.5B
QINGDAO PORT INTERNATIONAL CO., LTD.	6.64x	-	-	6.4%	7.31B
JSW INFRASTRUCTURE LIMITED	43.22x	11.43x	25.37x	0.24%	7.14B
CHINA MERCHANTS PORT GROUP CO., LTD.	11.15x	-	-	-	7.45B
SOCIÉTÉ D'EXPLOITATION DES PORTS	34.17x	9.92x	17.77x	1.44%	6.93B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	7.26x	5.38x	9.41x	6.52%	6.96B
QUBE HOLDINGS LIMITED	29.51x	2.5x	18.81x	2.07%	6.28B
Average	20.33x	6.60x	15.26x	3.24%	11.26B
Weighted average by Cap.	22.08x	7.81x	15.66x	2.35%