X

X20 JSC
VN:X20

Watchlist Manager
X20 JSC
VN:X20
Watchlist
Price: 11 100 VND 9.9% Market Closed
Market Cap: 191.5B VND
Have any thoughts about
X20 JSC?
Write Note

Intrinsic Value

The intrinsic value of one X20 stock under the Base Case scenario is 45 976.08 VND. Compared to the current market price of 11 100 VND, X20 JSC is Undervalued by 76%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

X20 Intrinsic Value
45 976.08 VND
Undervaluation 76%
Intrinsic Value
Price
X
Worst Case
Base Case
Best Case

Valuation History
X20 JSC

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for X20 cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about X20?
Bearish
Neutral
Bullish

Fundamental Analysis

11 100 VND
+9.9%
+9.9%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

X20 JSC
VN
Textiles, Apparel & Luxury Goods
Market Cap
191.5B VND
IPO
-
Employees
-
Vietnam
Market Cap
191.5B VND
Industry
Textiles, Apparel & Luxury Goods
IPO
-
Company Overview
Loading...
Economic Moat
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about X20 JSC

Provide an overview of the primary business activities
of X20 JSC.

What unique competitive advantages
does X20 JSC hold over its rivals?

What risks and challenges
does X20 JSC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for X20 JSC.

Provide P/S
for X20 JSC.

Provide P/E
for X20 JSC.

Provide P/OCF
for X20 JSC.

Provide P/FCFE
for X20 JSC.

Provide P/B
for X20 JSC.

Provide EV/S
for X20 JSC.

Provide EV/GP
for X20 JSC.

Provide EV/EBITDA
for X20 JSC.

Provide EV/EBIT
for X20 JSC.

Provide EV/OCF
for X20 JSC.

Provide EV/FCFF
for X20 JSC.

Provide EV/IC
for X20 JSC.

Compare the intrinsic valuations
of X20 JSC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of X20 JSC against its competitors.

Analyze the profit margins
(gross, operating, and net) of X20 JSC compared to its peers.

Compare the P/E ratios
of X20 JSC against its peers.

Discuss the investment returns and shareholder value creation
comparing X20 JSC with its peers.

Analyze the financial leverage
of X20 JSC compared to its main competitors.

Show all profitability ratios
for X20 JSC.

Provide ROE
for X20 JSC.

Provide ROA
for X20 JSC.

Provide ROIC
for X20 JSC.

Provide ROCE
for X20 JSC.

Provide Gross Margin
for X20 JSC.

Provide Operating Margin
for X20 JSC.

Provide Net Margin
for X20 JSC.

Provide FCF Margin
for X20 JSC.

Show all solvency ratios
for X20 JSC.

Provide D/E Ratio
for X20 JSC.

Provide D/A Ratio
for X20 JSC.

Provide Interest Coverage Ratio
for X20 JSC.

Provide Altman Z-Score Ratio
for X20 JSC.

Provide Quick Ratio
for X20 JSC.

Provide Current Ratio
for X20 JSC.

Provide Cash Ratio
for X20 JSC.

What is the historical Revenue growth
over the last 5 years for X20 JSC?

What is the historical Net Income growth
over the last 5 years for X20 JSC?

What is the current Free Cash Flow
of X20 JSC?

Discuss the annual earnings per share (EPS)
trend over the past five years for X20 JSC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
X20 JSC

Current Assets 353.9B
Cash & Short-Term Investments 152.1B
Receivables 33.2B
Other Current Assets 168.6B
Non-Current Assets 196B
Long-Term Investments 3.5B
PP&E 169.8B
Intangibles 11.1B
Other Non-Current Assets 11.6B
Current Liabilities 285.2B
Accounts Payable 85.5B
Accrued Liabilities 55.8B
Other Current Liabilities 143.8B
Non-Current Liabilities 3.8B
Other Non-Current Liabilities 3.8B
Efficiency

Earnings Waterfall
X20 JSC

Revenue
1.1T VND
Cost of Revenue
-950.5B VND
Gross Profit
171.7B VND
Operating Expenses
-139.3B VND
Operating Income
32.3B VND
Other Expenses
-7.7B VND
Net Income
24.6B VND

Free Cash Flow Analysis
X20 JSC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

X20 Profitability Score
Profitability Due Diligence

X20 JSC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive 1-Year Revenue Growth
48/100
Profitability
Score

X20 JSC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

X20 Solvency Score
Solvency Due Diligence

X20 JSC's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
71/100
Solvency
Score

X20 JSC's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

X20 Price Targets Summary
X20 JSC

There are no price targets for X20.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for X20?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for X20 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one X20 stock?

The intrinsic value of one X20 stock under the Base Case scenario is 45 976.08 VND.

Is X20 stock undervalued or overvalued?

Compared to the current market price of 11 100 VND, X20 JSC is Undervalued by 76%.

Back to Top