|
End-of-day quote
Ho Chi Minh S.E.
25/08/2026
|
5-day change | 1st Jan Change | ||
| 69,500.00 VND | -0.71% |
|
+4.04% | -9.74% |
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 | 100,491,124 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -9.74% | - | - |
| Enterprise Value (EV) 1 | 237,412,310 | 132,406,405 | 148,519,293 | 140,943,541 | 164,110,818 | 153,812,352 | 145,838,762 | 136,975,495 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -6.28% | -5.18% | -6.08% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 13.3x | 10.8x | 9.36x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.38x | 1.92x | 1.66x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0.1x | 0.5x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 0.91x | 0.86x | 0.78x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.39x | 1.25x | 1.07x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 9.38x | 8.11x | 7.07x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 12.9x | 11x | 10.3x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 35.2x | 15.2x | 16.1x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 2.84% | 6.57% | 6.21% |
| Dividend per Share 2 | - | - | - | - | - | 1,173 | 1,329 | 1,608 |
| Rate of return | - | - | - | - | - | 1.69% | 1.91% | 2.31% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 5,223 | 6,455 | 7,429 |
| Distribution rate | - | - | - | - | - | 22.5% | 20.6% | 21.6% |
| Net sales 1 | 88,628,767 | 76,189,225 | 78,251,619 | 83,177,720 | 81,621,329 | 110,456,484 | 117,120,438 | 128,423,470 |
| EBITDA 1 | 10,915,173 | 9,075,694 | 8,302,418 | 10,306,344 | 11,092,993 | 16,396,763 | 17,993,203 | 19,371,581 |
| EBIT 1 | 6,283,494 | 4,669,171 | 4,178,755 | 6,173,389 | 7,664,287 | 11,969,119 | 13,313,863 | 13,321,410 |
| Net income 1 | 8,562,882 | 3,566,996 | 418,695 | 1,999,059 | 4,108,306 | 7,558,132 | 9,121,285 | 10,501,030 |
| Net Debt 1 | 35,540,070 | - | 52,652,785 | 40,258,928 | 52,775,328 | 53,321,228 | 45,347,638 | 36,484,371 |
| Reference price 2 | 142,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 69,500.00 | 69,500.00 | 69,500.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.31x | 1.39x | 9.38x | 1.69% | 3.85B | |
| 20.73x | 2.86x | 14.24x | 3.93% | 256B | |
| 20.07x | 2.51x | 14.99x | 3.27% | 80.39B | |
| 17.39x | 1.8x | 10.2x | 3.6% | 49.13B | |
| 22.66x | 3.42x | 13.83x | 3.09% | 37.61B | |
| 14.66x | 0.53x | 9.62x | 2.63% | 38.15B | |
| 37.92x | 3.26x | 18.88x | 0.95% | 32.94B | |
| -107.8x | 1.91x | 9.49x | 6.33% | 30.03B | |
| 68.52x | 10.52x | 43.62x | 1.11% | 29.92B | |
| Average | 11.94x | 3.13x | 16.03x | 2.95% | 61.97B | |
| Weighted average by Cap. | 16.67x | 2.97x | 15.21x | 3.45% |
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
