Valuation Cam Ranh Port

Stocks

End-of-day quote HANOI S.E. 18/08/2026			5-day change	1st Jan Change
14,000.00 ^VND	0.00%		-1.41%	+11.11%

04-28	Cam Ranh Port Joint Stock Company announces Annual dividend, payable on July 20, 2026	CI
01-23	Cam Ranh Port Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	271,435	332,569	308,116
Change	-	22.52%	-7.35%
Enterprise Value (EV) ¹	265,236	306,053	251,323
Change	-	15.39%	-17.88%
P/E	24x	20.3x	10.9x
PBR	0.99x	1.2x	1.07x
PEG	-	0.5x	0.1x
Capitalization / Revenue	1.89x	1.87x	1.19x
EV / Revenue	1.85x	1.72x	0.97x
EV / EBITDA	6.65x	7.18x	4.18x
EV / EBIT	14.3x	15x	6.58x
EV / FCF	6.29x	8.63x	5.53x
FCF Yield	15.9%	11.6%	18.1%
Dividend per Share ²	-	500	-
Rate of return	-	3.68%	-
EPS ²	463	668.8	1,160
Distribution rate	-	74.8%	-
Net sales ¹	143,511	177,533	258,568
EBITDA ¹	39,870	42,620	60,061
EBIT ¹	18,604	20,410	38,215
Net income ¹	13,925	16,355	28,361
Net Debt ¹	-6,199	-26,516	-56,792
Reference price ²	11,100.00	13,600.00	12,600.00
Nbr of stocks (in thousands)	24,454	24,454	24,454
Announcement Date	3/11/25 A	3/11/25 A	3/4/26 A

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.($)
CAM RANH PORT	-	-	-	-	13.06M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	25.78x	9.63x	16.62x	0.56%	40.75B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.56x	3.13x	9.32x	3.81%	17.58B
MISC	14.06x	3.31x	8.5x	4.68%	8.88B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	8.48x	6.06x	10.52x	5.62%	8.15B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.14x	-	-	5.96%	8B
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.59x	9.76x	17.47x	1.47%	6.87B
WESTPORTS HOLDINGS	18.69x	7.35x	11.8x	3.98%	5.75B
Average	16.61x	6.54x	12.37x	3.72%	12B
Weighted average by Cap.	18.65x	7.22x	13.53x	2.68%