Valuation Military CommercialBank

Stocks

End-of-day quote Ho Chi Minh S.E. 15/09/2026			5-day change	1st Jan Change
20,000.00 ^VND	+1.52%		-0.74%	-9.09%

09-08	Military Commercial Joint Stock Bank Announces Change of Location of Van My Transaction Office	CI
08-28	Military Commercial Joint Stock Bank Announces Change of Location and Managing Branch of Dien Ban Transaction Office	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	109,193,499	77,531,163	97,242,668	133,188,734	203,791,498	185,264,998	-	-
Change	-	-29%	25.42%	36.97%	53.01%	-9.09%	-	-
Enterprise Value (EV)	109,193,499	77,531,163	97,242,668	133,188,734	203,791,498	185,264,998	185,264,998	185,264,998
Change	-	-29%	25.42%	36.97%	53.01%	-9.09%	0%	0%
P/E	8.6x	4.43x	4.7x	5.09x	7.61x	6.12x	5.16x	4.26x
PBR	1.83x	1.02x	1.05x	1.03x	1.5x	1.13x	0.95x	0.77x
PEG	-	0.1x	0.3x	0.2x	3.14x	0.5x	0.3x	0.2x
Capitalization / Revenue	4.17x	2.15x	2.51x	3.24x	3.01x	2.23x	1.84x	1.53x
EV / Revenue	0x	0x	0x	0x	0x	2.23x	1.84x	1.53x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.08x	2.51x	2.08x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	249.1	286.4	-	-	750	444.7	444.7
Rate of return	-	2.92%	2.68%	-	-	3.75%	2.22%	2.22%
EPS ²	1,396	1,921	2,272	2,823	2,891	3,267	3,878	4,692
Distribution rate	-	13%	12.6%	-	-	23%	11.5%	9.48%
Net sales ¹	26,199,554	36,023,122	38,683,848	41,152,219	67,693,015	83,018,159	100,717,467	121,034,464
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	24,557,310	30,776,997	32,393,121	38,405,972	48,011,862	60,122,814	73,688,450	89,014,475
Net income ¹	12,697,075	17,482,735	20,676,788	22,633,757	26,778,939	31,849,627	38,429,574	47,397,117
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	11,996.35	8,517.82	10,683.39	14,378.19	22,000.00	20,000.00	20,000.00	20,000.00
Nbr of stocks (in thousands)	9,102,227	9,102,227	9,102,227	9,263,250	9,263,250	9,263,250	-	-
Announcement Date	28/01/22	20/03/23	30/01/24	24/01/25	28/01/26	-	-	-

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.($)
MILITARY COMMERCIALBANK	6.06x	-	-	3.75%	7.14B
ICICI BANK LIMITED	17.07x	-	-	0.99%	101B
ANZ GROUP HOLDINGS LIMITED	15.17x	-	-	4.43%	79.76B
CRÉDIT AGRICOLE S.A.	7.85x	-	-	6.4%	64.09B
INDUSTRIAL BANK CO., LTD.	5.16x	-	-	5.82%	56.47B
FIFTH THIRD BANCORP	17.73x	-	-	2.99%	49.58B
PT BANK CENTRAL ASIA TBK	13.35x	-	-	5.24%	44.38B
QATAR NATIONAL BANK (Q.P.S.C.)	9.37x	-	-	4.59%	41.74B
BANK LEUMI LE-ISRAEL B.M.	11.59x	-	-	3.47%	38.19B
BANK HAPOALIM B.M.	11.71x	-	-	3.42%	34.68B
Average	11.51x			4.11%	51.71B
Weighted average by Cap.	12.54x			3.95%