Company Valuation: Vimeco

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 197,199 198,620 166,736
Change - 0.72% -16.05%
Enterprise Value (EV) 1 648,507 642,682 584,766
Change - -0.9% -9.01%
P/E 42.4x 61.8x -17.3x
PBR 0.56x 0.56x 0.48x
PEG - -2x 0x
Capitalization / Revenue 0.17x 0.18x 0.2x
EV / Revenue 0.55x 0.57x 0.72x
EV / EBITDA 8.77x 8.93x 12.1x
EV / EBIT 15.2x 15.2x 28.6x
EV / FCF -10.7x 16.7x 10.4x
FCF Yield -9.35% 5.99% 9.63%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 161.8 111.8 -336
Distribution rate - - -
Net sales 1 1,172,412 1,118,087 816,976
EBITDA 1 73,935 71,976 48,141
EBIT 1 42,666 42,340 20,438
Net income 1 4,658 3,213 -9,650
Net Debt 1 451,308 444,062 418,030
Reference price 2 6,859.50 6,909.09 5,800.00
Nbr of stocks (in thousands) 28,748 28,748 28,748
Announcement Date 3/4/25 A 3/4/25 A 4/2/26 A
1VND in Million2VND
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.89M
54.55x2.52x24.05x0.07% 95B
11.88x1.03x5.64x4.92% 67.36B
24.45x1.91x18.77x1.19% 52.65B
29.59x3.7x20.07x0.23% 50.56B
46.09x3.73x23.54x2.1% 35.86B
22x1.51x13.93x0.21% 31.83B
25.73x0.64x10.55x2.42% 31.54B
5.24x0.32x6.06x5.38% 28.04B
21.45x0.4x6.34x2.87% 26.93B
Average 26.78x 1.75x 14.33x 2.15% 41.98B
Weighted average by Cap. 30.15x 1.95x 15.79x 1.9%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Vimeco

Historical PBR trend

Valuation ratios - PBR - Vimeco

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Vimeco

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Vimeco