Valuation KOSY

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
35,500.00 ^VND	0.00%		-1.93%	-7.91%

04-28	KOSY Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-29	KOSY Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,647,181	6,959,875	8,226,291	8,583,485	8,323,707	8,345,355
Change	-	162.92%	18.2%	4.34%	-3.03%	0.26%
Enterprise Value (EV) ¹	3,405,060	8,152,237	10,149,417	10,495,060	10,323,059	10,379,297
Change	-	139.42%	24.5%	3.41%	-1.64%	0.54%
P/E	192x	374x	478x	408x	388x	440x
PBR	2.28x	3.08x	3.61x	3.73x	3.6x	3.58x
PEG	-	-11.7x	-64.44x	18.2x	220.18x	-37.9x
Capitalization / Revenue	2.02x	6.29x	6.12x	6.52x	5.78x	5.37x
EV / Revenue	2.6x	7.37x	7.55x	7.98x	7.17x	6.67x
EV / EBITDA	77.2x	288x	66.5x	59.7x	52.1x	50.8x
EV / EBIT	88.9x	382x	99.9x	101x	82.6x	77x
EV / FCF	-10.2x	-13.8x	-12.5x	-15,426x	578x	33,623x
FCF Yield	-9.81%	-7.22%	-8.02%	-0.01%	0.17%	0%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	126.4	85.88	79.51	97.3	99.01	87.52
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,308,626	1,106,568	1,343,460	1,315,815	1,438,927	1,555,288
EBITDA ¹	44,126	28,331	152,669	175,810	198,016	204,269
EBIT ¹	38,302	21,338	101,639	104,301	124,956	134,812
Net income ¹	21,912	22,549	21,719	21,063	21,435	18,946
Net Debt ¹	757,878	1,192,362	1,923,126	1,911,575	1,999,352	2,033,941
Reference price ²	24,300.00	32,150.00	38,000.00	39,650.00	38,450.00	38,550.00
Nbr of stocks (in thousands)	108,938	216,481	216,481	216,481	216,481	216,481
Announcement Date	26/03/21	01/04/22	30/03/23	01/04/24	02/04/25	30/03/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOSY	-	-	-	-	292M
VINGROUP	56.98x	-	-	-	60.97B
VONOVIA SE	7.4x	16.12x	19.05x	6.3%	19.62B
VINHOMES	10.03x	3.41x	9.07x	-.--%	20.6B
EMAAR DEVELOPMENT	4.19x	0.07x	0.14x	8.31%	14.18B
DEUTSCHE WOHNEN SE	8.33x	16.82x	-	6.35%	8.14B
OPEN HOUSE GROUP CO., LTD.	7.85x	0.81x	6.65x	2.49%	5.71B
CHINA VANKE CO., LTD.	-1.84x	1.77x	130.04x	-.--%	5.25B
LEG IMMOBILIEN SE	5.33x	13.7x	20.39x	5.96%	4.39B
Average	12.29x	7.53x	30.89x	4.2%	15.46B
Weighted average by Cap.	28.89x	7.69x	19.68x	4.28%