|
End-of-day quote
Ho Chi Minh S.E.
17/09/2026
|
5-day change | 1st Jan Change | ||
| 67,700.00 VND | +0.45% |
|
-1.02% | -12.08% |
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 | 97,888,476 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -12.08% | - | - |
| Enterprise Value (EV) 1 | 237,412,310 | 132,406,405 | 148,519,293 | 140,943,541 | 164,110,818 | 148,360,118 | 142,919,294 | 133,450,197 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -9.6% | -3.67% | -6.63% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 12.1x | 10.1x | 8.46x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.2x | 1.81x | 1.61x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0x | 0.5x | 0.4x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 0.86x | 0.78x | 0.75x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.31x | 1.15x | 1.03x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 9.27x | 7.8x | 6.67x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 11.8x | 10.6x | 9.41x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 79.1x | 14.3x | 14x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 1.26% | 7.02% | 7.13% |
| Dividend per Share 2 | - | - | - | - | - | 1,080 | 1,329 | 1,608 |
| Rate of return | - | - | - | - | - | 1.6% | 1.97% | 2.39% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 5,577 | 6,680 | 7,971 |
| Distribution rate | - | - | - | - | - | 19.4% | 19.9% | 20.2% |
| Net sales 1 | 88,628,767 | 76,189,225 | 78,251,619 | 83,177,720 | 81,621,329 | 113,486,936 | 124,816,771 | 129,699,370 |
| EBITDA 1 | 10,915,173 | 9,075,694 | 8,302,418 | 10,306,344 | 11,092,993 | 16,007,657 | 18,326,223 | 20,018,481 |
| EBIT 1 | 6,283,494 | 4,669,171 | 4,178,755 | 6,173,389 | 7,664,287 | 12,544,388 | 13,471,729 | 14,179,043 |
| Net income 1 | 8,562,882 | 3,566,996 | 418,695 | 1,999,059 | 4,108,306 | 8,138,594 | 9,616,882 | 11,325,563 |
| Net Debt 1 | 35,540,070 | - | 52,652,785 | 40,258,928 | 52,775,328 | 50,471,641 | 45,030,818 | 35,561,721 |
| Reference price 2 | 142,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 67,400.00 | 67,400.00 | 67,400.00 |
| Nbr of stocks (in thousands) | 1,416,647 | 1,423,725 | 1,430,843 | 1,438,352 | 1,445,915 | 1,445,915 | - | - |
| Announcement Date | 27/01/22 | 28/01/23 | 30/01/24 | 24/01/25 | 24/01/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.09x | 1.3x | 9.24x | 1.6% | 3.75B | |
| 20.45x | 2.79x | 13.93x | 4.04% | 244B | |
| 19.85x | 2.49x | 14.87x | 3.3% | 79.59B | |
| 16.2x | 1.7x | 9.61x | 3.86% | 45.22B | |
| 15.74x | 0.56x | 10.04x | 2.5% | 40.97B | |
| 20.68x | 3.14x | 12.77x | 3.38% | 34.32B | |
| 33.5x | 2.92x | 16.93x | 1.1% | 30.08B | |
| -8.72x | 1.88x | 9.37x | 6.49% | 29.33B | |
| 64.21x | 9.85x | 40.85x | 1.19% | 27.86B | |
| Average | 21.55x | 2.96x | 15.29x | 3.05% | 59.44B | |
| Weighted average by Cap. | 21.01x | 2.82x | 14.62x | 3.56% |
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
