H

Hoang Kim Tay Nguyen Group JSC
VN:CTC

Watchlist Manager
Hoang Kim Tay Nguyen Group JSC
VN:CTC
Watchlist
Price: 1 300 VND -7.14% Market Closed
Market Cap: 20.5B VND

Relative Value

The Relative Value of one CTC stock under the Base Case scenario is hidden VND. Compared to the current market price of 1 300 VND, Hoang Kim Tay Nguyen Group JSC is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CTC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
8
Median 3Y
6.9
Median 5Y
1.4
Industry
1.4
vs History
vs Industry
55
Median 3Y
-1.4
Median 5Y
-1.4
Industry
20.1
vs History
vs Industry
63
Median 3Y
-9.1
Median 5Y
-2.5
Industry
9.5
vs History
0
vs Industry
3
Median 3Y
5.5
Median 5Y
4.8
Industry
18.2
vs History
60
vs Industry
81
Median 3Y
0.2
Median 5Y
0.3
Industry
2.1
vs History
0
vs Industry
2
Median 3Y
21.2
Median 5Y
7.2
Industry
1.9
vs History
vs Industry
2
Median 3Y
-17.8
Median 5Y
7.3
Industry
3.8
vs History
vs Industry
51
Median 3Y
-10.7
Median 5Y
-8.4
Industry
10.6
vs History
vs Industry
57
Median 3Y
-10.7
Median 5Y
-8.4
Industry
16.5
vs History
vs Industry
33
Median 3Y
-31.1
Median 5Y
-5.5
Industry
11.3
vs History
vs Industry
40
Median 3Y
-31.1
Median 5Y
-3.1
Industry
16.3
vs History
61
vs Industry
83
Median 3Y
0.3
Median 5Y
0.5
Industry
1.3

Multiples Across Competitors

CTC Competitors Multiples
Hoang Kim Tay Nguyen Group JSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Hoang Kim Tay Nguyen Group JSC
VN:CTC
20.5B VND 8.1 -1.4 -10.7 -10.7
US
Booking Holdings Inc
NASDAQ:BKNG
172B USD 6.6 34.1 17.5 18.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.3 265.4 146.6 178.8
US
Marriott International Inc
NASDAQ:MAR
84.4B USD 3.3 32.3 20.3 23.7
US
Airbnb Inc
NASDAQ:ABNB
82.1B USD 6.9 31.2 26 26
US
Royal Caribbean Cruises Ltd
NYSE:RCL
77.1B USD 4.4 19 14.9 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.3B USD 5.8 41 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
381.1B HKD 5.7 11 16.4 17.5
US
Carnival Corp
NYSE:CCL
40.6B USD 1.5 15.4 9.1 14.8
UK
Carnival PLC
LSE:CCL
29.8B GBP 1.5 14.6 312.2 501.9
US
Expedia Group Inc
NASDAQ:EXPE
34.8B USD 2.4 25.1 11.6 16.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
H
Hoang Kim Tay Nguyen Group JSC
VN:CTC
Average EV/EBITDA: 60.3
Negative Multiple: -10.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.5
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
146.6
13%
11.3
US
Marriott International Inc
NASDAQ:MAR
20.3
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26
28%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.9
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.7
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.4
20%
0.8
US
Carnival Corp
NYSE:CCL
9.1
10%
0.9
UK
Carnival PLC
LSE:CCL
312.2
7%
44.6
US
Expedia Group Inc
NASDAQ:EXPE
11.6
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
H
Hoang Kim Tay Nguyen Group JSC
VN:CTC
Average EV/EBIT: 84.9
Negative Multiple: -10.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18.7
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
178.8
17%
10.5
US
Marriott International Inc
NASDAQ:MAR
23.7
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26
12%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
17.5
20%
0.9
US
Carnival Corp
NYSE:CCL
14.8
12%
1.2
UK
Carnival PLC
LSE:CCL
501.9
8%
62.7
US
Expedia Group Inc
NASDAQ:EXPE
16.8
19%
0.9