Company Valuation: Tech-Vina

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 - - 58,685
Change - - -
Enterprise Value (EV) 1 - - 61,567
Change - - -
P/E 339x 427x -19.5x
PBR 0.55x 0.41x 0.91x
PEG - -10.6x 0x
Capitalization / Revenue - - 2,817x
EV / Revenue - - 2,956x
EV / EBITDA - - -
EV / EBIT - - -19.9x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 18 10.76 -498.7
Distribution rate - - -
Net sales 1 93,727 85,209 20.83
EBITDA - - -
EBIT 1 582.8 -1,127 -3,091
Net income 1 111.6 65.11 -3,017
Net Debt 1 4,539 3,436 2,882
Reference price 2 6,100.00 4,600.00 9,700.00
Nbr of stocks (in thousands) - - 6,050
Announcement Date 03/04/25 03/04/25 06/04/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 978K
36.82x5.03x20.39x1.05% 78.35B
30.91x4.63x19.95x2.15% 38.4B
24.78x2.95x15.3x2.1% 35.45B
14.59x1.4x8.63x2.17% 26.2B
37.78x9.29x27.85x2.3% 23.16B
9.1x2.59x5.16x2.87% 19.11B
24.73x2.67x10.87x1.83% 17.79B
16.23x1.81x7.11x1.85% 14.98B
23.86x2.88x13.21x1.4% 14.51B
Average 24.31x 3.69x 14.28x 1.97% 26.79B
Weighted average by Cap. 27.66x 4.08x 16.30x 1.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA