SY-BD-Mink

GEC
-
Di
that
alienan
e
⑳i doann the
snar'-SL(
<Long

&-BD-Mink

E
④
Cocan coding

↳
-
QHA8-2030
Pngdoanu
-
"ApaDurationother ona

al.
I L
Mi
. FDI
④ -

HI-Thang (Cash flow)

L -

ENSO
L
nl
n
Factor
Capacity
③ -
HI thing (Cash flow)

Ban d

⑥-HI-Thang (Cash flow) -

F:T

#l
Nheme

⑦
- HI-
Thang (ash flow)

A
⑭ Nhing thang o co Fit
EBITDA -
Thuy Dien

il
Outputby segment
⑧ -
HT-
Phuong

A
n
↳
GiaMotT + Nha
may IRR+Doanh thus tha
9 -
HI -

Phong

#
-

Suaidai tri

⑳ -

HI-Phuong
in-yda
① /
->

Gia
↳
Revenue
Gia Tang trong
-> CAGR

~ HI-kho NMA
-

30%.
70%
-
GEC (Baitay) Vietcombank spread 2.6-3.2

⑫ - HI-Kho
CFO/EBITDA DA
+

L
Interest

Di
Expense

% Lai Gross
of ray trong Profit

Number yearene
⑬ Valuation -

Dat

I-
-
I
-
Gia

Sum of the Parts

⑬ Valuation

I Piers Selection

Solar
⑰
Valuation

·I WACC TR
Piers Selection

⑯ Valuation

revent
gras, Mari
Liquidation in
⑰) valuation
Sensitivity

#
⑩ Valuation
Sensitivity

A-

⑲ Risks

L Matron Risk

⑳ ESG

Highlights
E
&Conclusion
Lucin dtien
E
Risk