Professional Documents
Culture Documents
Tính Tăng Trưởng EPS
Tính Tăng Trưởng EPS
TÊN EPS Tăng trưởng EPS sau PE chọn (so Giá cổ Giá cổ phiếu thực hiện tại
CỔ hiện tại EPS 10 năm sánh mđ, qk) phiếu (đảm bảo lợi nhuận
PHIẾU tương lai 15%/năm)
0.89 24.00% 7.649039 46 351.85578 86.9638606613382
ACB 4,130 15.00% 16708.15 6.8 113615.443 28080.9301655019
BID 3,772 11.70% 11405.21 14.2 161954.03 40028.1834197359
CTG 3,706 12.00% 11510.27 9.7 111649.653 27595.0698376667
HDB 3,457 14.00% 12815.86 7 89711.0486 22172.7752299445
LPB 2,178 14.00% 8074.328 9 72668.9522 17960.6901135324
MBB 3,910 20.00% 24209.69 5.4 130732.323 32311.4984731966
NAB 2,477 15.00% 10020.85 6.5 65135.5023 16098.7400701347
STB 4,094 13.00% 13897.36 7.2 100060.984 24730.8413344684
VIB 3,375 12.50% 10959.71 7 76717.9592 18961.4333234531
TPB 2,027 13.00% 6880.788 9.2 63303.2505 15645.8849516128
TCB 5,111 15.30% 21222.62 9.3 197370.346 48781.5981214772
VCB 5,910 13.00% 20061.89 16 320990.292 79335.2180897294
VPB 0 0 0
VAB 1,378 20.00% 8532.213 6.9 58872.2683 14550.733626165
SGB 0 0 0
EIB 1,243 15.00% 5028.628 14.6 73417.9727 18145.8162817795
AGR 0 0 0
SEB 1,473 10.00% 3820.583 15.3 58454.9144 14447.5814258596
MSB 2,322 14.00% 8608.168 6.3 54231.4577 13403.7216301816
OCB 1,607 15.00% 6501.211 9.2 59811.1438 14782.783931735
ABB 0 0 0
BVB 0 0 0
BAB 0 0 0
KLP 1,587 10.00% 4116.269 7.4 30460.3927 7528.52019350529
NVB 0 0 0
PGB 674 20.00% 4173.23 27.7 115598.481 28571.0530546029
SHB 1,999 18.00% 10462.44 5.7 59635.8925 14739.46921667
SSB 1,473 20.00% 9120.428 15.3 139542.545 34489.0125007381
VBB 1,131 13.00% 3839.256 8.9 34169.3759 8445.22389773062
0 0 0
QNS 6,117 7.00% 12033.06 20 240661.297 59481.289434208
ACL 0 0 0
CHS
MCH 9,874 15.00% 39945.84 11 439404.208 108602.127510178
NAF 2,170 15.00% 8778.86 7.2 63207.7941 15622.2921558824
TFC 3,107 22.00% 22695.49 2.4 54469.1755 13462.4754173413
6,117 7.00% 12033.06 20 240661.297 59481.289434208
ABR 1,549 11.00% 4398.263 10.1 44422.4574 10979.3518005317
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
6,117 7.00% 12033.06 20 240661.297 59481.289434208
9.50%
Giá cổ phiếu Biên độ an toàn Giá cổ
(biên độ an toàn) 80% phiếu payback
hiện tại
43.48193033067 69.57108852907
14040.46508275 22464.7441324 28 13.4
20014.09170987 32022.54673579 53.4 13.4
13797.53491883 22076.05587013 35.9 13.4
11086.38761497 17738.22018396 24.3 13.4 4,5
8980.345056766 14368.55209083 19.55 13.4
16155.7492366 25849.19877856 24.65 13.4 4
8049.370035067 12878.99205611 16 13.4 5
12365.42066723 19784.67306757 29.1 13.4
9480.716661727 15169.14665876 23.6 13.4
7822.942475806 12516.70796129 18.7 13.4
24390.79906074 39025.27849718 47.4 13.4
39667.60904486 63468.17447178 94.6 13.4
0 0 13.4 k đủ đk
7275.366813083 11640.58690093 9.6 13.4
0 0 13.4 K ĐỦ ĐK
9072.90814089 14516.65302542 18.15 13.4
0 0 21.65 13.4 K ĐỦ ĐK
7223.79071293 11558.06514069 22.6 13.4
6701.860815091 10722.97730415 14.65 13.4 TIỀM NĂNG
7391.391965868 11826.22714539 14.85 13.4
0 0 14.4 K ĐỦ ĐK
0 0 14.4 K ĐỦ ĐK
0 0 14.4 K ĐỦ ĐK
3764.260096753 6022.816154804 12 14.4
0 0 14.4
14285.5265273 22856.84244368 18.9 14.4
7369.734608335 11791.57537334 11.3 14.4 8
17244.50625037 27591.21000059 22.6 14.4
4222.611948865 6756.179118184 10.1 14.4
0 0
29740.6447171 47585.03154737 48.8 18.5
0 0 18.5 K ĐỦ ĐK
18.5 K ĐỦ ĐK
54301.06375509 86881.70200814 174.5 18.5
7811.146077941 12497.83372471 18.35 18.5
6731.237708671 10769.98033387 12.9 18.5 6
29740.6447171 47585.03154737 18.5
5489.675900266 8783.481440425 18.5
29740.6447171 47585.03154737 18.5
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
29740.6447171 47585.03154737
2 3 4 5 6
36% 24% 18% 15% 12%
Tiền mua Giá cổ Giá bán cổ phiếu Khoảng cách năm Tăng trưởng
cổ phiếu phiếu tương lai EPS
hiện tại
4 #DIV/0!
4 #DIV/0!
TCB BVPS 17,679 37,364 4 20.5726808
Thu nhập lãi 14,258 27,691 4 18.0510916
LNST 10,226 18,191 4 15.4882223
BVPS TL 37,364 66,365 5 12.1752761
Thu nhập lãi TL 27,691 65,819 5 18.90566
LNST TL 18,191 39,464 5 16.7532304
4 #DIV/0!
4 #DIV/0!
VCB BVPS 17,090 29,524 4 14.6458355
Thu nhập lãi 34,538 53,621 4 11.6244754
LNST 18,597 33,054 4 15.4636502
BVPS TL 29,524 69,131 5 18.5494459
Thu nhập lãi TL 53,621 105,343 5 14.4601089
LNST TL 33,054 70,351 5 16.3079097
4 #DIV/0!
4 #DIV/0!
VPB BVPS 9,494 17,619 4 16.7167019
Thu nhập lãi 30,670 38,175 4 5.62490162
LNST 8,260 8,494 4 0.70083051
BVPS TL 17,619 23,000 5 5.47494706
Thu nhập lãi TL 38,175 114,334 5 24.5315147
LNST TL 8,494 25,332 5 24.4260873
#DIV/0!
CHUNG BVPS 14,385 22,633 4 11.9974319
Thu nhập lãi 250,969 446,155 4 15.4692702
LNST 95,344 202,459 4 20.7149141
BVPS TL 5 #DIV/0!
Thu nhập lãi TL 5 #DIV/0!
LNST TL 5 #DIV/0!
#DIV/0!
VAB BVPS 9,983 14,810 4 10.3629999
Thu nhập lãi 1,019 1,810 4 15.4452578
LNST 207 744 4 37.6894444
EPS 466 1,378 4 31.1341559
Thu nhập lãi TL 1,810 3,348 5 13.0892633
LNST TL 744 1,178 5 9.62622794
#DIV/0!
SGB BVPS 11,562 13,211 4 3.3893207
Thu nhập lãi 732 892 4 5.06630117
LNST 145 267 4 16.4892408
BVPS TL 13,211 14,584 5 1.99718657
Thu nhập lãi TL 892 1,377 5 9.07213575
LNST TL 267 626 5 18.580319
#DIV/0!
EIB BVPS 12,810 12,893 4 0.16159073
Thu nhập lãi 866 2,165 4 25.743343
LNST 145 267 4 16.4892408
BVPS TL 12,893 19,405 5 8.52053668
Thu nhập lãi TL 892 1,377 5 9.07213575
EPS 704 1,243 4 15.2722094
LNST TL 2,165 4,237 5 14.3721046
PP1 43063.68
PP2 27068.598857
PP3 37461.540726
TBC 35864.606528
PP1 9806.72
PP2 6164.224
PP3 15206.658331
TBC 10392.53411
PP1 69512.96
PP2 43693.860571
PP3 71474.375985
TBC 61560.398852
PP1 15276.8
PP2 9602.56
PP3 24698.020326
TBC 16525.793442
PP1 21873.28
PP2 13748.918857
PP3 25722.110147
TBC 20448.103001
PP1 10904.96
PP2 6854.5462857
PP3 18776.642767
TBC 12178.716351
PP1 4780.16
PP2 3004.672
PP3 10641.624087
TBC 6142.1520289
PP1 9806.72
PP2 6164.224
PP3 15206.658331
TBC 10392.53411
PP1 10904.96
PP2 6854.5462857
PP3 18776.642767
TBC 12178.716351
PP1 10904.96
PP2 6854.5462857
PP3 18776.642767
TBC 12178.716351
Lợi nhuận Tốc độ tăng trưởng
LN 0 52 10% 110.00%
LN1 57.20
vốn 109.20
LN2 120.12
vốn 172.12
LN3 189.33
vốn 241.33
LN4 265.47
vốn 317.47
LN5 349.21
vốn 401.21
LN6 441.33
vốn 493.33
LN7 542.67
vốn 594.67
LN8 654.13
vốn 706.13
LN9 776.75
vốn 828.75
LN10 911.62
vốn 963.62
LN11 1059.98
83244.71400519
ACB EPS 4,130
BVPS 18,268
PP1 29075.2
PP2 18275.84
PP3 32961.11
TBC 26770.72
PP1 26554.88
PP2 16691.64
PP3 34215.35
TBC 25820.62
PP1 26090.24
PP2 16399.58
PP3 35367.43
TBC 25952.42
PP1 24337.28
PP2 15297.72
PP3 28161.28
TBC 22598.76
PP1 15333.12
PP2 9637.961
PP3 20453.7
TBC 15141.59
PP1 27526.4
PP2 17302.31
PP3 32091.38
TBC 25640.03
NAB EPS 2,477
BVPS 14,405
PP1 17438.08
PP2 10961.08
PP3 22667.36
TBC 17022.17
PP1 28821.76
PP2 18116.53
PP3 37817.4
TBC 28251.9
EPS 3,457
BVPS 15,931
PP1 24337.28
PP2 15297.72
PP3 28161.28
TBC 22598.76
EPS 3,457
BVPS 15,931
PP1 24337.28
PP2 15297.72
PP3 28161.28
TBC 22598.76
EPS 3,457
BVPS 15,931
PP1 24337.28
PP2 15297.72
PP3 28161.28
TBC 22598.76
PP1 9701.12
PP2 6097.847
PP3 17142.86
TBC 10980.61
MSB EPS 2,322
BVPS 15,649
PP1 16346.88
PP2 10275.18
PP3 22874.71
TBC 16498.92
PP1 4688.64
PP2 2947.145
PP3 10538.35
TBC 6058.045
PP1 14072.96
PP2 8845.861
PP3 19843.34
TBC 14254.05
PP1 10369.92
PP2 6518.235
PP3 16046.27
TBC 10978.14
EPS 5,090
BVPS 19,665
PP1 35833.6
PP2 22523.98
PP3 37965.32
TBC 32107.63