Company

39
on Khnh
Hong
40
Trn Thanh
Hong
41 Nguyn Th Kim
Hng
42
Phm Dim
Hng
43
Bi Ph
Hng
44
Bi Duy
Hng
45 Nghim Th Thanh Hng
46 Nguyn Th Thanh Hng
47
Nguyn Thin
Hng
48
Trn Th Ngc
Huyn
49
T Ngc Linh
Kha
50
Trng Minh
Kha
51
inh Khc
Kh
52
Trn Quang
Khi
53
Bi An
Khang
54 Lng inh Duy
Khang
55
Nguyn Quc
Khnh
56
Trn ng
Khoa
57
L c
Lm

Thu sn M Kng
Cng ty c phn xut nhp khu thy sn Bn Tre
Cng ty c phn thy sn Cu Long An Giang
CNG TY
G NG
CTCP xut nhp
khu An Giang
Nam Viet Corporation
NTACO
CTCP Vit An
Cng ty c phn thu sn Bc Liu
Camimex
Cng ty c phn thc phm Sao Ta
Cng ty c phn thu sn Bc Liu
Camimex
Cng ty c phn Tp on thy hi sn Minh Ph
CTCP Thy sn Ng Quyn
Thy sn S 1
Cng Ty C phn Thy Sn 4.
Vnh Hon
Vit Nht

Ticker

AAM
ABT
ACL
AGD
AGF
ANV
ATA
AVF
BLF
CMX
FMC
BLF
CMX
MPC
NGC
SJ1
TS4
VHC
VNH

Market Valuation
Equity Value
Enterprise Value

91,568
418,274
158,237
644,400
255,736
442,808
40,800
184,536
40,000
70
89,561
40,000

79,135
438,238
704,775
1,017,506
1,108,116
1,387,627
533,435
1,381,847
363,534
36,279
379,317
363,534

1,925,000
12,600

5,586,262
97,441
179,778
760,028
4,685,972
85,585

93,150
2,976,953
14,442

LTM Fin
Sales

485,567
634,180
1,032,195
847,545
2,791,454
1,746,163
416,642
1,873,123
263,668
1,014,644
1,536,074
263,668
1,035,907
7,936,502
226,526
330,182
598,218
4,227,932
94,836

Gross Profit

52,744
112,158
127,476
203,284
348,616
226,357
83,188
292,830
66,067
(893,851)
100,969
66,067
120,792
886,116
24,062
35,905
134,177
547,614
3,855

LTM Financial Stastistics

EBITDA

26,240
95,693
38,094
148,562
142,111
205,217
72,190
148,934
29,163
14,123
103,326
29,163
73,427
599,128
15,041
22,930
81,063
419,894
(3,486)

EBIT

Net Income

18,163
90,092
22,021
123,436
102,363
89,346
61,586
127,137
29,163
3,518
85,730
29,163
59,304
447,242
12,104
17,697
62,240
329,662
(5,358)

14,001
79,113
15,114
96,694
33,960
25,043
4,968
32,314
877
2,817
6,096
877
2,817
16,840
1,883
11,749
14,918
232,743
(9,639)

Gross Profit (%)

LTM Profit ability Margins

EBITDA (%)
EBIT (%)

Net Income (%)

10.86%
17.70%
12.35%
23.99%
12.00%
12.96%
19.97%
15.63%
25.04%

5.40%
15.10%
3.69%
17.53%
5.00%
11.75%
17.33%
7.95%
11.00%

3.74%
14.20%
2.13%
14.56%
4.00%
5.12%
14.78%
6.79%
11.00%

2.88%
12.50%
1.46%
11.41%
1.00%
1.43%
1.19%
1.73%
0.30%

6.57%
25.06%
11.66%

6.73%
11.06%
7.09%

5.58%
11.06%
5.72%

0.40%
0.33%
0.27%

10.62%
10.87%
23.15%
12.95%
4.07%

6.64%
6.94%
23.15%
9.93%
-3.68%

5.34%
5.36%
10.40%
7.80%
-5.65%

0.83%
3.56%
2.49%
5.50%
-10.16%

Company

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57

on Khnh
Hong
Trn Thanh
Hong
Nguyn Th Kim
Hng
Phm Dim
Hng
Bi Ph
Hng
Bi Duy
Hng
Nghim Th Thanh Hng
Nguyn Th Thanh Hng
Nguyn Thin
Hng
Trn Th Ngc
Huyn
T Ngc Linh
Kha
Trng Minh
Kha
inh Khc
Kh
Trn Quang
Khi
Bi An
Khang
Lng inh Duy
Khang
Nguyn Quc
Khnh
Trn ng
Khoa
L c
Lm

Thu sn M Kng
Cng ty c phn xut nhp khu thy sn Bn Tre
Cng ty c phn thy sn Cu Long An Giang
CNG TY
G NG
CTCP xut nhp
khu An Giang
Nam Viet Corporation
NTACO
CTCP Vit An
Cng ty c phn thu sn Bc Liu
Camimex
Cng ty c phn thc phm Sao Ta
Cng ty c phn thu sn Bc Liu
Camimex
Cng ty c phn Tp on thy hi sn Minh Ph
CTCP Thy sn Ng Quyn
Thy sn S 1
Cng Ty C phn Thy Sn 4.
Vnh Hon
Vit Nht

General

Return on investment

LTM Leverage Ratio

Ticker
FYE
AAM
ABT
ACL
AGD
AGF
ANV
ATA
AVF
BLF
CMX
FMC
BLF
CMX
MPC
NGC
SJ1
TS4
VHC
VNH

Predicted beta ROIC (%) ROE (%) ROA (%) Debt/ EBITDA

N/A
9-Oct
31-Dec
31-Dec
1-Jan
13-Dec
1-Dec
31-Dec
31-Dec
31-Dec
31-Dec
1-Dec
31-Dec
31-Dec
31-Dec

0.43
0.08
-0.01
-0.16
0.91
0.34
0.7
1.03
1.18
0.26
0.57
1.18
0.26
0.72
-0.16

31-Dec
31-Dec
31-Dec

0.96
0.13
0.43

18.72%
17.00%
2.89%
11.84%
8.68%
7.67%
10.72%
8.48%
8.01%
7.37%
18.60%
8.00%
9.36%
8.09%
11.91%
10.88%
9.79%
13.00%
-5.11%

5.16%
20.40%
5.27%
18.98%
5.21%
1.78%
3.18%
7.79%
1.09%
1.76%
3.70%
3.78%
1.18%
11.58%
12.41%
12.97%
18.00%
-12.30%

4.55%
15.90%
1.86%
9.93%
2.08%
1.09%
0.72%
1.82%
0.21%
0.35%
1.00%
0.21%
0.35%
26.74%
1.78%
6.81%
1.84%
8.00%
-5.26%

1.16x
1.4x
14.61x
3.62x
6.4x
4.97x
7,4x
8.20x
11.3x
31.16x
2.9x
11,3x
7.5x
8,16x
5.7x
4.03x
8.25x
4x
-24.75x

LTM Leverage Ratios

LTM Coverage Ratios

Net Debt/EBITDA

EBITDA/interest Expense

-0.36x
0.2x
14.35x
0.65x
6.5x
4.6x
7,3x
8.04x
11.1x
30.93x
2.8x
11,1x
7.4x
5,99x
5.6x
3.98x
8.23x

77.33x
23.8x
7.02x
2.4x
3.21x
1,3x
1.63x
1.1x
0.32x
3.5X
1,05x
1,45x
1.5x
7.43x
1.91x
7x
-0.40x

Company
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57

on Khnh
Hong
Trn Thanh
Hong
Nguyn Th Kim
Hng
Phm Dim
Hng
Bi Ph
Hng
Bi Duy
Hng
Nghim Th Thanh Hng
Nguyn Th Thanh Hng
Nguyn Thin
Hng
Trn Th Ngc
Huyn
T Ngc Linh
Kha
Trng Minh
Kha
inh Khc
Kh
Trn Quang
Khi
Bi An
Khang
Lng inh Duy
Khang
Nguyn Quc
Khnh
Trn ng
Khoa
L c
Lm

Thu sn M Kng
Cng ty c phn xut nhp khu thy sn Bn Tre
Cng ty c phn thy sn Cu Long An Giang
CNG TY
G NG
CTCP xut nhp
khu An Giang
Nam Viet Corporation
NTACO
CTCP Vit An
Cng ty c phn thu sn Bc Liu
Camimex
Cng ty c phn thc phm Sao Ta
Cng ty c phn thu sn Bc Liu
Camimex
Cng ty c phn Tp on thy hi sn Minh Ph
CTCP Thy sn Ng Quyn
Thy sn S 1
Cng Ty C phn Thy Sn 4.
Vnh Hon
Vit Nht

Ticker
AAM
ABT
ACL
AGD
AGF
ANV
ATA
AVF
BLF
CMX
FMC
BLF
CMX
MPC
NGC
SJ1
TS4
VHC
VNH

Current share price

0.0180
0.0380
0.0086
0.0358
0.0202
0.0070
0.0034
0.0066
0.0080
0.0053
0.0124
0.0080
0.0053
0.0275
0.0105
0.0081
0.0224
0.0017

Highest share price

0.0228
0.0428
0.0149
0.0695
0.0287
0.0098
0.0054
0.0093
0.0101
0.0101
0.0134
0.0101
0.0369
0.0130
0.0255
0.0115
0.0266
0.0047

% of 52-week high
78.95%
89.00%
58.00%
51.51%
70.00%
71.43%
62.96%
70.97%
79.21%
52.48%
92.50%
79.21%
53.00%
74.53%
80.77%
90.20%
70.43%
84.00%
36.20%

Equity value
91,568
418,274
158,237
644,400
255,736
442,808
40,800
184,536
40,000
70
89,561
40,000
161,574
1,925,000
12,600
88,550
93,150
1,064,253
14,442

Enterprise value
79,135
438,238
704,775
1,017,506
1,108,116
1,387,627
533,435
1,381,847
363,534
36,278
379,317
363,534
0
5,586,262
97,441
179,778
760,028
2,773,272
85,585

LTM EBITDA
3x
5.6x
18.5x
6.85x
7.8x
6.76x
9.28x
12.5x
2.06x
3.7x
12,5x
9.6x
3.21x
6.5x
7.84x
9.38x
7x
-24.55x