Company Valuation: ASG Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,490,276 2,231,790 1,951,870 1,622,776 1,661,359 1,543,339
Change - -10.38% -12.54% -16.86% 2.38% -7.1%
Enterprise Value (EV) 1 2,230,409 2,543,023 1,651,555 1,211,319 1,242,402 1,269,411
Change - 14.02% -35.06% -26.66% 2.57% 2.17%
P/E 27.1x 37.2x 21.7x 402x 57.4x 19.4x
PBR 3.39x 2.06x 1.73x 1.42x 1.26x 1.11x
PEG - -1.1x 0.4x -4.2x 0x 0x
Capitalization / Revenue 3.62x 3.09x 0.99x 0.85x 0.87x 0.65x
EV / Revenue 3.24x 3.52x 0.83x 0.63x 0.65x 0.53x
EV / EBITDA 15.6x 18.2x 6.09x 6.37x 6.13x 4.56x
EV / EBIT 28.1x 35.3x 10.3x 19.1x 14x 7.83x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1,213 794 1,191 53.31 318.7 877.1
Distribution rate - - - - - -
Net sales 1 688,099 722,200 1,979,509 1,919,851 1,915,534 2,385,206
EBITDA 1 143,124 139,406 271,230 190,134 202,566 278,303
EBIT 1 79,482 71,967 160,139 63,556 88,538 162,156
Net income 1 87,301 60,066 90,138 4,033 28,009 79,630
Net Debt 1 -259,867 311,234 -300,315 -411,457 -418,957 -273,928
Reference price 2 32,916.67 29,500.00 25,800.00 21,450.00 18,300.00 17,000.00
Nbr of stocks (in thousands) 75,654 75,654 75,654 75,654 90,785 90,785
Announcement Date 4/20/22 A 4/20/22 A 3/30/23 A 3/29/24 A 3/19/25 A 3/30/26 A
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 55.85M
6.76x0.15x1.71x-.--% 8.66B
19.29x7.63x16.26x3.73% 3.69B
73.52x2.38x32.31x-.--% 3.4B
27.99x0.82x5.25x-.--% 2.42B
15.63x0.35x9.41x3.35% 1.02B
-22.31x - - - 886M
12.47x - - 2.49% 862M
Average 19.05x 2.27x 12.99x 1.59% 2.63B
Weighted average by Cap. 21.70x 2.08x 10.78x 0.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ASG Stock
  4. Valuation ASG Corporation