Valuation Military CommercialBank

Stocks

End-of-day quote Ho Chi Minh S.E. 22/10/2026			5-day change	1st Jan Change
19,900.00 ^VND	-0.50%		0.00%	-9.55%

10-07	Military Commercial Joint Stock Bank Change the Location of the Ba Vi Transaction Office ? Son Tay Branch	CI
09-30	Military Commercial Joint Stock Bank Establishes New Branches and Transaction Offices Across Vietnam	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	184,338,673	-	-
Change	-	-29%	25.42%	36.97%	53.01%	-9.55%	-	-
Enterprise Value (EV)	109,193,499	77,531,163	97,242,668	133,188,734	203,791,498	184,338,673	184,338,673	184,338,673
Change	-	-29%	25.42%	36.97%	53.01%	-9.55%	0%	0%
P/E	8.6x	4.43x	4.7x	5.09x	7.61x	6.25x	5.28x	4.35x
PBR	1.83x	1.02x	1.05x	1.03x	1.5x	1.14x	0.97x	0.79x
PEG	-	0.1x	0.3x	0.2x	3.14x	0.6x	0.3x	0.2x
Capitalization / Revenue	4.17x	2.15x	2.51x	3.24x	3.01x	2.24x	1.84x	1.52x
EV / Revenue	0x	0x	0x	0x	0x	2.24x	1.84x	1.52x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.1x	2.54x	2.07x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	249.1	286.4	-	-	804.3	438	435.8
Rate of return	-	2.92%	2.68%	-	-	4.04%	2.2%	2.19%
EPS ²	1,396	1,921	2,272	2,823	2,891	3,186	3,769	4,570
Distribution rate	-	13%	12.6%	-	-	25.2%	11.6%	9.54%
Net sales ¹	26,199,554	36,023,122	38,683,848	41,152,219	67,693,015	82,369,225	99,918,146	121,034,464
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	24,557,310	30,776,997	32,393,121	38,405,972	48,011,862	59,443,458	72,532,207	89,014,475
Net income ¹	12,697,075	17,482,735	20,676,788	22,633,757	26,778,939	31,812,576	38,198,295	47,254,797
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	11,996.35	8,517.82	10,683.39	14,378.19	22,000.00	19,900.00	19,900.00	19,900.00
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	1/28/22 A	3/20/23 A	1/30/24 A	1/24/25 A	1/28/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MILITARY COMMERCIALBANK	6.25x	-	-	4.04%	7.13B
JPMORGAN CHASE & CO.	13.51x	-	-	1.89%	894B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.09x	-	-	5.12%	428B
AGRICULTURAL BANK OF CHINA LIMITED	6.84x	-	-	4.67%	380B
BANK OF AMERICA CORPORATION	11.63x	-	-	2.34%	354B
CHINA CONSTRUCTION BANK CORPORATION	6.19x	-	-	5.02%	335B
BANK OF CHINA LIMITED	6.72x	-	-	4.76%	322B
HSBC HOLDINGS PLC	11.2x	-	-	4.63%	313B
ROYAL BANK OF CANADA	17.42x	-	-	2.42%	280B
WELLS FARGO & COMPANY	11.31x	-	-	2.29%	249B
Average	9.72x			3.72%	356.17B
Weighted average by Cap.	10.35x			3.49%