Masan Group Future Growth
Future criteria checks 3/6
Masan Group is forecast to grow earnings and revenue by 48.6% and 10.8% per annum respectively. EPS is expected to grow by 49.4% per annum. Return on equity is forecast to be 15% in 3 years.
Key information
48.6%
Earnings growth rate
49.4%
EPS growth rate
Food earnings growth | 21.5% |
Revenue growth rate | 10.8% |
Future return on equity | 15.0% |
Analyst coverage | Good |
Last updated | 26 Apr 2024 |
Recent future growth updates
Recent updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2026 | 107,466,146 | 4,725,552 | 4,364,000 | 4,947,500 | 4 |
12/31/2025 | 97,147,570 | 3,139,466 | 5,084,000 | 5,303,333 | 7 |
12/31/2024 | 86,085,862 | 1,771,892 | 3,651,000 | 3,872,500 | 9 |
3/31/2024 | 78,400,290 | 308,136 | -970,334 | 806,680 | N/A |
12/31/2023 | 78,251,619 | 418,695 | -1,728,334 | 500,461 | N/A |
9/30/2023 | 78,112,480 | 815,635 | -1,980,684 | 881,700 | N/A |
6/30/2023 | 77,480,624 | 1,310,414 | -6,075,703 | -2,666,038 | N/A |
3/31/2023 | 76,706,116 | 2,186,031 | -6,493,840 | -2,322,622 | N/A |
1/1/2023 | 76,189,225 | 3,566,996 | -7,954,173 | -3,788,852 | N/A |
9/30/2022 | 79,374,247 | 9,556,759 | -8,807,377 | -5,059,220 | N/A |
6/30/2022 | 83,456,001 | 10,161,060 | -4,558,234 | -935,534 | N/A |
3/31/2022 | 86,841,242 | 9,971,392 | -3,942,668 | -969,163 | N/A |
1/1/2022 | 88,628,767 | 8,562,882 | -1,661,514 | 1,143,913 | N/A |
9/30/2021 | 86,400,495 | 2,391,295 | 834,228 | 4,025,465 | N/A |
6/30/2021 | 83,009,994 | 2,095,341 | -1,185,417 | 2,651,008 | N/A |
3/31/2021 | 79,557,082 | 1,499,460 | -2,017,677 | 1,380,244 | N/A |
1/1/2021 | 77,217,808 | 1,233,982 | -2,326,863 | 1,351,299 | N/A |
9/30/2020 | 66,593,964 | 2,416,739 | 1,501,628 | 4,996,505 | N/A |
6/30/2020 | 55,347,531 | 3,793,127 | 1,713,402 | 4,746,551 | N/A |
3/31/2020 | 46,831,552 | 4,614,069 | 2,489,348 | 6,562,774 | N/A |
1/1/2020 | 37,354,087 | 5,557,571 | 941,530 | 5,104,125 | N/A |
9/30/2019 | 37,936,282 | 5,247,094 | -1,354,282 | 2,671,774 | N/A |
6/30/2019 | 38,139,761 | 3,767,214 | -76,122 | 3,712,498 | N/A |
3/31/2019 | 38,073,746 | 4,965,823 | -363,510 | 2,642,769 | N/A |
1/1/2019 | 38,187,617 | 4,916,497 | 1,752,663 | 4,391,129 | N/A |
9/30/2018 | 36,799,075 | 5,668,911 | 2,150,344 | 4,498,556 | N/A |
6/30/2018 | 37,060,319 | 5,678,539 | 2,576,149 | 4,613,018 | N/A |
3/31/2018 | 37,354,774 | 3,681,689 | 2,648,952 | 4,910,610 | N/A |
12/31/2017 | 37,620,646 | 3,102,664 | N/A | 2,766,459 | N/A |
9/30/2017 | 40,600,292 | 2,156,630 | N/A | 3,285,859 | N/A |
6/30/2017 | 42,174,426 | 2,212,220 | N/A | 1,750,857 | N/A |
3/31/2017 | 43,068,303 | 2,775,145 | N/A | 2,684,432 | N/A |
12/31/2016 | 43,297,064 | 2,791,444 | N/A | 4,118,601 | N/A |
9/30/2016 | 41,647,849 | 2,741,482 | N/A | 4,754,030 | N/A |
6/30/2016 | 39,355,928 | 2,148,796 | N/A | 5,286,145 | N/A |
3/31/2016 | 35,812,658 | 1,727,280 | N/A | 4,808,019 | N/A |
1/1/2016 | 30,628,410 | 1,478,292 | N/A | 3,822,772 | N/A |
9/30/2015 | 24,394,537 | 1,969,843 | N/A | 2,606,852 | N/A |
6/30/2015 | 19,682,495 | 1,777,325 | N/A | 1,380,418 | N/A |
3/31/2015 | 16,985,391 | 1,191,130 | N/A | -333,454 | N/A |
1/1/2015 | 16,119,894 | 1,080,169 | N/A | 333,147 | N/A |
9/30/2014 | 15,291,436 | -105,231 | N/A | -118,849 | N/A |
6/30/2014 | 14,523,681 | -18,607 | N/A | 410,978 | N/A |
3/31/2014 | 13,127,428 | 343,974 | N/A | 60,777 | N/A |
12/31/2013 | 11,942,533 | 451,200 | N/A | -315,922 | N/A |
9/30/2013 | 11,159,503 | 345,611 | N/A | 261,514 | N/A |
6/30/2013 | 10,597,618 | 547,762 | N/A | 252,512 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: MSN's forecast earnings growth (48.6% per year) is above the savings rate (3%).
Earnings vs Market: MSN's earnings (48.6% per year) are forecast to grow faster than the VN market (17.4% per year).
High Growth Earnings: MSN's earnings are expected to grow significantly over the next 3 years.
Revenue vs Market: MSN's revenue (10.8% per year) is forecast to grow slower than the VN market (16.3% per year).
High Growth Revenue: MSN's revenue (10.8% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: MSN's Return on Equity is forecast to be low in 3 years time (15%).