Ngan Son JSC banner
N

Ngan Son JSC
VN:NST

Watchlist Manager
Ngan Son JSC
VN:NST
Watchlist
Price: 12 400 VND -3.88% Market Closed
Market Cap: ₫138.9B

EV/GP

2.1
Current
75%
More Expensive
vs 3-y average of 1.2

Enterprise Value to Gross Profit (EV/GP) ratio compares a company`s total enterprise value to its gross profit. It shows how much investors are paying for each dollar of the company`s gross profit, including both equity and debt.

EV/GP
2.1
=
Enterprise Value
₫336.3B
/
Gross Profit
₫159.5B

Enterprise Value to Gross Profit (EV/GP) ratio compares a company`s total enterprise value to its gross profit. It shows how much investors are paying for each dollar of the company`s gross profit, including both equity and debt.

EV/GP
2.1
=
Enterprise Value
₫336.3B
/
Gross Profit
₫159.5B

Valuation Scenarios

Ngan Son JSC is trading above its 3-year average

If EV/GP returns to its 3-Year Average (1.2), the stock would be worth ₫7 066.35 (43% downside from current price).

Statistics
Positive Scenarios
1/3
Maximum Downside
-43%
Maximum Upside
+271%
Average Upside
65%
Scenario EV/GP Value Implied Price Upside/Downside
Current Multiple 2.1 ₫12 400
0%
3-Year Average 1.2 ₫7 066.35
-43%
5-Year Average 1.4 ₫8 314.44
-33%
Country Average 7.8 ₫46 017.82
+271%

Forward EV/GP
Today’s price vs future gross profit

Not enough data available to calculate forward EV/GP

Peer Comparison

All Multiples
EV/GP
P/E
All Countries
Close
Market Cap EV/GP P/E
VN
Ngan Son JSC
VN:NST
138.9B VND 2.1 5.7
US
Philip Morris International Inc
NYSE:PM
257B USD 10.9 22.7
UK
British American Tobacco PLC
LSE:BATS
94.9B GBP 5.7 12.1
US
Altria Group Inc
NYSE:MO
121.6B USD 9.7 17.6
JP
Japan Tobacco Inc
TSE:2914
10.4T JPY 5.7 20.5
IN
ITC Ltd
NSE:ITC
3.9T INR 8.3 11.3
UK
Imperial Brands PLC
LSE:IMB
22.6B GBP 4.2 10.9
SE
Swedish Match AB
F:SWMC
15.2B EUR 12.3 25.4
KR
KT&G Corp
KRX:033780
18.5T KRW 5.9 17
CN
Smoore International Holdings Ltd
HKEX:6969
57.9B HKD 8.6 47.4
ID
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
87.2T IDR 4 13.2

Market Distribution

Lower than 93% of companies in Vietnam
Percentile
7th
Based on 151 companies
7th percentile
2.1
Low
0 — 5.2
Typical Range
5.2 — 10.9
High
10.9 —
Distribution Statistics
Vietnam
Min 0
30th Percentile 5.2
Median 7.8
70th Percentile 10.9
Max 505.3

Ngan Son JSC
Glance View

Market Cap
138.9B VND
Industry
Tobacco

Ngan Son JSC cultivates, purchases, processes and sells tobacco and agricultural products. The company is headquartered in Bac Ninh, Bac Ninh. The company went IPO on 2006-12-29. The company cultivates, harvests, processes, distributes and trades tobacco leaves and other materials for tobacco manufacturing activities. The firm also trades tobacco products and other supplies used in the tobacco sector. In addition, it trades plastic containers, porcupines, mushrooms, as well as decorative plants, including various kinds of orchids. During the year ended December 31, 2012, 93.35% of its total revenue came from sale of tobacco materials. As of December 31, 2012, the Company was a subsidiary of Vietnam National Tobacco Corporation (VINATABA), and it had six branches and one tobacco material processing enterprise in Bac Ninh Province, Vietnam.

NST Intrinsic Value
87 080.98 VND
Undervaluation 86%
Intrinsic Value
Price ₫12 400
N
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett