Valuation Sam Holdings Corporation

Stocks

End-of-day quote Ho Chi Minh S.E. 25/09/2026			5-day change	1st Jan Change
6,190.00 ^VND	+0.65%		-0.16%	-17.98%

08-13	Sam Holdings Corporation Enters into A Loan Agreement with Sacom Land Join Stock Company	CI
07-31	Sam Holdings Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,498,677	8,823,356	2,283,565	2,492,544	2,849,707	3,039,688
Change	-	253.12%	-74.12%	9.15%	14.33%	6.67%
Enterprise Value (EV) ¹	3,019,207	9,602,954	3,495,613	3,253,661	3,494,637	4,102,442
Change	-	218.06%	-63.6%	-6.92%	7.41%	17.39%
P/E	37x	58.4x	835x	137x	34.1x	31.9x
PBR	0.88x	2.24x	0.58x	0.63x	0.71x	0.74x
PEG	-	0.9x	-8.5x	0x	0x	2.2x
Capitalization / Revenue	1.3x	4.67x	1.08x	1.13x	0.71x	0.5x
EV / Revenue	1.57x	5.08x	1.66x	1.48x	0.87x	0.67x
EV / EBITDA	41.9x	963x	68.4x	56.5x	34.3x	42.3x
EV / EBIT	204x	-209x	-1,165x	212x	57.4x	66.8x
EV / FCF	45x	-11.1x	-11.7x	6.64x	-26.9x	-7.16x
FCF Yield	2.22%	-9.02%	-8.58%	15.1%	-3.72%	-14%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	233.7	382.9	6.792	45.06	207.3	237
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,919,269	1,888,697	2,109,065	2,200,116	4,038,231	6,126,008
EBITDA ¹	72,017	9,970	51,105	57,543	102,001	96,962
EBIT ¹	14,798	-45,972	-2,999	15,339	60,927	61,370
Net income ¹	93,079	154,340	2,763	18,333	84,340	96,400
Net Debt ¹	520,530	779,598	1,212,047	761,117	644,929	1,062,755
Reference price ²	8,646.19	22,375.83	5,669.81	6,188.68	7,075.47	7,547.17
Nbr of stocks (in thousands)	288,992	394,325	402,759	402,759	402,759	402,759
Announcement Date	4/6/21 A	3/30/22 A	3/31/23 A	3/29/24 A	3/28/25 A	3/27/26 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.($)
SAM HOLDINGS CORPORATION	-	-	-	-	95.96M
PRYSMIAN S.P.A.	26.01x	1.71x	13.42x	0.83%	40.77B
JIANGSU ETERN COMPANY LIMITED	40.51x	7.3x	31.17x	-	9.26B
GAON CABLE CO., LTD.	88.18x	2.97x	55.66x	-	6.99B
NEXANS	19.17x	0.99x	8.22x	2.31%	6.76B
LS CORP.	15.48x	0.38x	6.15x	0.79%	6.48B
CENERGY HOLDINGS S.A.	18.78x	2.23x	12.68x	1.58%	5.59B
KEI INDUSTRIES LIMITED	38.18x	2.99x	25.97x	0.12%	4.67B
Average	35.19x	2.65x	21.90x	1.12%	10.08B
Weighted average by Cap.	31.86x	2.41x	18.78x	0.99%