Valuation Vingroup

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 19/06/2026			5-day change	1st Jan Change
205,500.00 ^VND	+0.05%		+5.12%	+21.17%

06-08	Vietnam's Vingroup board grants right to buy stakes in chairman's transport, energy unit	RE
05-26	VinFast Auto Appoints Pham Nhat Quan Anh as Chairman	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	352,019,241	199,613,606	165,478,938	150,846,654	1,271,786,314	1,540,991,082	-	-
Change	-	-43.29%	-17.1%	-8.84%	743.1%	21.17%	-	-
Enterprise Value (EV)	464,131,304	199,613,606	165,478,938	150,846,654	1,271,786,314	1,540,991,082	1,540,991,082	1,540,991,082
Change	-	-56.99%	-17.1%	-8.84%	743.1%	21.17%	0%	0%
P/E	-117x	24.3x	80.4x	12.9x	51.8x	54.7x	52.7x	35.4x
PBR	3.25x	-	-	-	-	-	-	-
PEG	-	-0x	-1.1x	0x	0x	3.7x	14.09x	0.7x
Capitalization / Revenue	2.81x	1.96x	1.02x	0.79x	3.82x	3.4x	2.94x	2.63x
EV / Revenue	0x	0x	0x	0x	0x	3.4x	2.94x	2.63x
EV / EBITDA	0x	0x	0x	0x	0x	17.4x	13.7x	10.9x
EV / EBIT	0x	-0x	-0x	-0x	0x	25.6x	18.3x	12.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-407.5	1,107	277.5	1,578	3,271	3,756	3,896	5,806
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	125,306,264	101,793,582	161,634,280	192,159,467	332,770,342	453,054,500	523,581,000	586,303,000
EBITDA ¹	17,857,771	10,653,159	14,001,547	15,775,910	37,933,399	88,521,000	112,076,500	141,817,000
EBIT ¹	2,451,017	-10,630,914	-3,126,135	-6,969,872	5,635,940	60,232,500	84,166,500	121,580,000
Net income ¹	-2,771,444	8,781,861	2,062,572	11,735,294	13,446,455	28,815,000	29,882,000	44,145,000
Net Debt	112,112,063	-	-	-	-	-	-	-
Reference price ²	47,550.00	26,900.00	22,300.00	20,275.00	169,600.00	205,500.00	205,500.00	205,500.00
Nbr of stocks (in thousands)	7,403,139	7,420,580	7,420,580	7,440,032	7,498,740	7,498,740	-	-
Announcement Date	2/14/22 A	4/1/23 A	1/31/24 A	1/15/25 A	1/30/26 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.($)
VINGROUP	54.72x	-	-	-	58.52B
VINHOMES	11.05x	3.43x	9.89x	-.--%	22.66B
VONOVIA SE	7.31x	16.17x	19.39x	6.23%	20.05B
EMAAR DEVELOPMENT	4.64x	0.36x	0.74x	7.58%	16.27B
DEUTSCHE WOHNEN SE	8.31x	16.84x	-	6.78%	8.19B
OPEN HOUSE GROUP CO., LTD.	7.84x	0.81x	6.64x	2.49%	5.79B
CHINA VANKE CO., LTD.	-2.14x	1.59x	69.89x	-.--%	5.08B
LEG IMMOBILIEN SE	6.1x	13.9x	20.99x	5.72%	4.61B
Average	12.23x	7.58x	21.26x	4.11%	17.65B
Weighted average by Cap.	26.95x	7.53x	14.98x	4.17%