Valuation Traphaco

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
78,400.00 ^VND	-2.12%		-2.24%	+4.53%

07-09	Traphaco Joint Stock Company Approves the Dismissal of Pham Hoang Anh from the Position Chief Finance & Planning Officer, Effective from July 06, 2026	CI
07-09	Traphaco Joint Stock Company Approves the Dismissal of Pham Hoang Anh from the Position Chief Finance & Planning Officer, Effective from July 06, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,967,859	3,780,289	3,689,098	3,689,098	3,253,867	3,108,790
Change	-	27.37%	-2.41%	0%	-11.8%	-4.46%
Enterprise Value (EV) ¹	2,627,509	3,309,117	3,227,397	3,074,674	2,713,414	2,539,407
Change	-	25.94%	-2.47%	-4.73%	-11.75%	-6.41%
P/E	17.1x	17.6x	15.6x	16.1x	15.7x	14.3x
PBR	2.75x	3.24x	2.89x	2.67x	2.29x	2x
PEG	-	0.7x	1.57x	-5.88x	-1.59x	2.97x
Capitalization / Revenue	1.55x	1.75x	1.54x	1.6x	1.39x	1.17x
EV / Revenue	1.38x	1.53x	1.35x	1.34x	1.16x	0.96x
EV / EBITDA	7.52x	8.09x	7.43x	7.25x	6.89x	6.16x
EV / EBIT	9.77x	10.1x	9.21x	9.22x	8.85x	7.84x
EV / FCF	9.66x	12.6x	32x	12.4x	47x	42.2x
FCF Yield	10.4%	7.92%	3.12%	8.06%	2.13%	2.37%
Dividend per Share ²	3,000	3,000	3,000	4,000	4,000	-
Rate of return	4.19%	3.29%	3.37%	4.49%	5.1%	-
EPS ²	4,185	5,177	5,691	5,535	4,990	5,230
Distribution rate	71.7%	57.9%	52.7%	72.3%	80.2%	-
Net sales ¹	1,908,870	2,160,840	2,398,918	2,299,235	2,347,221	2,657,210
EBITDA ¹	349,535	408,895	434,258	424,189	394,063	412,206
EBIT ¹	269,072	326,581	350,578	333,373	306,455	323,920
Net income ¹	195,787	241,591	269,145	263,248	239,017	249,655
Net Debt ¹	-340,350	-471,173	-461,701	-614,424	-540,453	-569,384
Reference price ²	71,600.00	91,200.00	89,000.00	89,000.00	78,500.00	75,000.00
Nbr of stocks (in thousands)	41,451	41,451	41,451	41,451	41,451	41,451
Announcement Date	3/8/21 A	3/11/22 A	3/29/23 A	3/21/24 A	3/28/25 A	3/26/26 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.($)
TRAPHACO	-	-	-	-	124M
ELI LILLY AND COMPANY	35.04x	12.53x	26.21x	0.57%	1,051B
JOHNSON & JOHNSON	27.19x	6.2x	16.98x	2.12%	609B
ABBVIE INC.	33.15x	7.52x	15.43x	2.7%	450B
ROCHE HOLDING AG	17.85x	4.43x	10.91x	3%	330B
NOVARTIS AG	21.66x	5.55x	13.44x	2.84%	284B
ASTRAZENECA PLC	21.16x	4.46x	12.34x	1.97%	263B
NOVO NORDISK A/S	14.45x	5.41x	11.15x	3.44%	223B
AMGEN INC.	24.02x	6.35x	11.22x	2.75%	198B
GILEAD SCIENCES, INC.	-48.37x	5.78x	31.95x	2.42%	167B
Average	16.24x	6.47x	16.62x	2.42%	357.52B
Weighted average by Cap.	24.01x	7.82x	18.33x	2%