Masan Group Corporation

HOSE:MSN Stock Report

Market Cap: ₫102.6t

Masan Group Future Growth

Future criteria checks 3/6

Masan Group is forecast to grow earnings and revenue by 52.9% and 11% per annum respectively. EPS is expected to grow by 55.1% per annum. Return on equity is forecast to be 14.1% in 3 years.

Key information

52.9%

Earnings growth rate

55.1%

EPS growth rate

Food earnings growth26.3%
Revenue growth rate11.0%
Future return on equity14.1%
Analyst coverage

Good

Last updated30 Oct 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

HOSE:MSN - Analysts future estimates and past financials data (VND Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/2026105,042,1424,884,0004,412,0004,698,0003
12/31/202593,977,7613,500,9264,134,0008,303,3337
12/31/202485,512,1662,081,0823,446,0005,275,3338
9/30/202481,258,1091,358,1141,201,9553,217,606N/A
6/30/202479,926,125705,419971,6802,439,777N/A
3/31/202478,400,290308,136-970,334806,680N/A
12/31/202378,251,619418,695-1,728,334500,461N/A
9/30/202378,112,480815,635-1,980,684881,700N/A
6/30/202377,480,6241,310,414-6,075,703-2,666,038N/A
3/31/202376,706,1162,186,031-6,493,840-2,322,622N/A
1/1/202376,189,2253,566,996-7,954,173-3,788,852N/A
9/30/202279,374,2479,556,759-8,807,377-5,059,220N/A
6/30/202283,456,00110,161,060-4,558,234-935,534N/A
3/31/202286,841,2429,971,392-3,942,668-969,163N/A
1/1/202288,628,7678,562,882-1,661,5141,143,913N/A
9/30/202186,400,4952,391,295834,2284,025,465N/A
6/30/202183,009,9942,095,341-1,185,4172,651,008N/A
3/31/202179,557,0821,499,460-2,017,6771,380,244N/A
1/1/202177,217,8081,233,982-2,326,8631,351,299N/A
9/30/202066,593,9642,416,7391,501,6284,996,505N/A
6/30/202055,347,5313,793,1271,713,4024,746,551N/A
3/31/202046,831,5524,614,0692,489,3486,562,774N/A
1/1/202037,354,0875,557,571941,5305,104,125N/A
9/30/201937,936,2825,247,094-1,354,2822,671,774N/A
6/30/201938,139,7613,767,214-76,1223,712,498N/A
3/31/201938,073,7464,965,823-363,5102,642,769N/A
1/1/201938,187,6174,916,4971,752,6634,391,129N/A
9/30/201836,799,0755,668,9112,150,3444,498,556N/A
6/30/201837,060,3195,678,539N/A4,613,018N/A
3/31/201837,354,7743,681,689N/A4,910,610N/A
12/31/201737,620,6463,102,664N/A2,766,459N/A
9/30/201740,600,2922,156,630N/A3,285,859N/A
6/30/201742,174,4262,212,220N/A1,750,857N/A
3/31/201743,068,3032,775,145N/A2,684,432N/A
12/31/201643,297,0642,791,444N/A4,118,601N/A
9/30/201641,647,8492,741,482N/A4,754,030N/A
6/30/201639,355,9282,148,796N/A5,286,145N/A
3/31/201635,812,6581,727,280N/A4,808,019N/A
1/1/201630,628,4101,478,292N/A3,822,772N/A
9/30/201524,394,5371,969,843N/A2,606,852N/A
6/30/201519,682,4951,777,325N/A1,380,418N/A
3/31/201516,985,3911,191,130N/A-333,454N/A
1/1/201516,119,8941,080,169N/A333,147N/A
9/30/201415,291,436-105,231N/A-118,849N/A
6/30/201414,523,681-18,607N/A410,978N/A
3/31/201413,127,428343,974N/A60,777N/A
12/31/201311,942,533451,200N/A-315,922N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: MSN's forecast earnings growth (52.9% per year) is above the savings rate (3%).

Earnings vs Market: MSN's earnings (52.9% per year) are forecast to grow faster than the VN market (18.7% per year).

High Growth Earnings: MSN's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: MSN's revenue (11% per year) is forecast to grow slower than the VN market (16.8% per year).

High Growth Revenue: MSN's revenue (11% 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 (14.1%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y