ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
Unit: Million VND
5
Petrosetco - PETFPT Corporation - FPTDigiworld Corporation - DGW
6
201620172018 est201620172018 est201620172018 est
7
Income Statement Items
8
Net Operating Profit Before Tax 141.649 132.399 113.536 2.389.441 2.636.852 3.090.628 60.777 68.957 101.509
9
Interest 81.342 105.603 90.820 374.186 368.546 218.044 22.795 22.612 26.327
10
Depreciation and Amortisation 46.977 82.647 58.036 933.440 1.039.417 1.161.069 4.004 4.800 4.760
11
EBITDA 269.968 320.649 262.392 3.697.067 4.044.815 4.469.741 87.576 96.369 132.596
12
Market Values
13
Book Value of Debt (D) 2.302.634 2.031.170 2.240.726 9.939.364 4.682.199 7.018.859 342.569 620.944 644.618
14
Market Value of Equity (E) 724.843 904.971 782.090 13.968.660 25.105.255 25.738.607 456.014 833.524 1.108.388
15
Number of outstanding shares 86.600.124 86.600.124 85.009.814 459.344.308 530.878.729 613.554.396 30.461.860 40.600.278 40.600.278
16
Share price 0,00837 0,01045 0,00920 0,03041 0,04729 0,04195 0,01497 0,02053 0,02730
17
Debt-to-Equity Ratio (D/E) 3,18 2,24 2,87 0,71 0,19 0,27 0,75 0,74 0,58
18
Enterprise Value (EV) 3.027.477 2.936.141 3.022.816 23.908.024 29.787.454 32.757.466 798.583 1.454.468 1.753.006
19
Multiple Time
20
EV/EBITDA11,21x9,16x11,52x6,47x7,36x7,33x9,12x15,09x13,22x
21
Average Multiple Time10,63x7,05x12,48x
22
Justified Multiple Time for Sim Ba8,00x
23
Company X's Forward EBITDA FY2019 19.583,02
24
Company X Enterprise Value (EV) 156.664,19
25
Value of debts(50.107,38)
26
Value of equity 106.556,81
27
28
29
30
Simba201620172018 est201620172018 est201620172018 est
31
EBITDA 7.988,28 - 1.606,71 21.729,39 7.988,28 - 1.606,71 21.729,39 7.988,28 - 1.606,71 21.729,39
32
Multiples Time 11,21 9,16 11,52 6,47 7,36 7,33 9,12 15,09 13,22
33
Enterprise Value (EV) 89.582,23 - 14.712,44 250.327,54 51.658,25 - 11.832,38 159.248,51 72.843,07 - 24.249,58 287.276,66
34
35
36
37
38
39
40
41
42
 19.539,58 136.777,05 7x
43
 156.316,63 8x
44
 175.856,21 9x
45
 195.395,79 10x
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100