EN DE

I.D.I International Development and Investment Corporation (IDI) Fair Value & Analysis

Consumer Defensive · VN · Market cap 1.4T VND

ID I.D.I International Development and Investment Corporation IDI · VN
Price4,960 VND
Fair Value7,968 VND
Upside+60.7%
Quality38/100
Watch I.D.I International Development and Investment Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.1% net margin
Low debt · negative free cash flow
Mixed vs. peers (6/12)
Narrow moat 32/100
Evidence: Medium Range 5,976 VND – 11,718 VND Share as image

Fair value as of: Jul 20, 2026

From 12 valuation models · updated 21 days ago

Share price −9.0% over the past month.

Below-average quality, screening 61% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (38/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (5,976 VND). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (5,976 VND to 11,718 VND) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

24,049 VND 4,190 VND Fair Value 7,968 VND Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 4,190 VND – 24,049 VND · fair‑value band 5,976 VND – 11,718 VND · the 4,960 VND price screens below the 7,968 VND fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

I.D.I International Development and Investment Corporation (IDI) currently trades at 4,960 VND, while our model-based Fair Value estimate is 7,968 VND, implying the stock looks roughly 60.7% undervalued today. The Quality Score stands at 38/100 (below-average quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, I.D.I International Development and Investment Corporation generated revenue of 6.9T VND at a net margin of 2.1%. Revenue declined 0.4% year over year. It earns a return on equity of 4.4%. Net debt stands at 3.7T VND. Fundamentals as of Jul 20, 2026

Our scenario range runs from 5,976 VND (bear case) to 11,718 VND (bull case); at 4,960 VND, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 47% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at 61%, IDI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income 9,451 VND 9,363 VND 8,455 VND 76
ROIC Compounder 7,361 VND 9,019 VND 10,492 VND 72
Growth-Adj P/E 5,213 VND 7,447 VND 9,681 VND 68
All 12 models by family
Earnings-Based
Graham-Dodd 3,187 VND 3,896 VND 4,383 VND 54
EPV 7,361 VND 9,019 VND 10,492 VND 59
Multiples
P/E Multiple 7,382 VND 9,843 VND 12,304 VND 63
P/S Multiple 5,976 VND 7,968 VND 9,960 VND 58
P/B Multiple 5,976 VND 7,968 VND 9,960 VND 55
EV/EBIT 12,870 VND 17,838 VND 22,806 VND 53
EV/EBITDA 14,383 VND 19,855 VND 25,328 VND 54
EV/Revenue 8,603 VND 13,162 VND 17,721 VND 43
Asset-Based
NCAV (Graham) 6,291 VND 8,430 VND 12,583 VND 50
Economic Profit
Residual Income 9,451 VND 9,363 VND 8,455 VND 76
ROIC Compounder 7,361 VND 9,019 VND 10,492 VND 72
Growth Earnings
Growth-Adj P/E 5,213 VND 7,447 VND 9,681 VND 68

Widest divergence: Multiples (9,843 VND) versus Earnings-Based (3,896 VND). Highest evidence: Residual Income (76).

Notify me when IDI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 6.9T VND
Revenue growth (YoY) -0.4%
Net margin 2.1%
Return on equity 4.4%
Free cash flow −757B VND FY2025
P/E ratio 11.0
More key figures
Operating margin 5.7%
EPS (TTM) 520.93 VND
EPS growth (YoY) +54.2%
Net debt 3.7T VND FY2024

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 35 · Market factors (momentum, volatility) 29

Profitability 26
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 21
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

I.D.I International Development and Investment Corporation, together with its subsidiaries, manufactures and processes fishery products in Vietnam and internationally. It operates through Manufacturing and Processing Pangasius; Fish Powder, Fish Fat; Revenue from Sales of Feed Meal; and Other segments.

Full company description

I.D.I International Development and Investment Corporation, together with its subsidiaries, manufactures and processes fishery products in Vietnam and internationally. It operates through Manufacturing and Processing Pangasius; Fish Powder, Fish Fat; Revenue from Sales of Feed Meal; and Other segments. The company offers fillets, including skin-on and skinless products comprising trimmed, semi-trimmed, and co-treated fillets; skin-on and skinless portions, as well as skin-on bone-in steak; headless gutted fish and butterflied whole fish; and other cuts, such as rose rolls, skewered skinless portions, and belly. It is also involved in buy, sell, and processing of seafood; hotel business; buying and selling of construction materials; purchase and sale of interior decoration goods; aquaculture; production and processing of aqua feed; real estate and home business; production of bottled water; manufacture of paper and plastic packaging; and production and canning of animal and vegetable oils and fats. In addition, it engages in the mining of stone, sand, gravel, and clay; warehousing and storage of goods; loading and unloading of seaport goods; transportation of goods by road; trading in aquatic veterinary drugs; construction of civil, industrial, and traffic works; wholesale of other machinery, equipment, and spare parts; and electricity generation. Further, the company exports its products. I.D.I International Development and Investment Corporation was founded in 2003 and is headquartered in Lap Vo, Vietnam.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

I.D.I International Development and Investment Corporation reported revenue of 6.9T VND in FY2025 versus 5.7T VND in FY2021, a compound +5.0%/yr. Reported net income was 128B VND in FY2025, compounding −1.6%/yr from FY2021.

Growth Quality 23/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
6.9T VND
Latest YoY
−2.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−4.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.8%
Revenue +5.0%/yr
FY21 5.7T VND
FY22 7.9T VND
FY23 7.2T VND
FY24 7.1T VND
FY25 6.9T VND
Net income −1.6%/yr
FY21 137B VND
FY22 547B VND
FY23 57.8B VND
FY24 60.5B VND
FY25 128B VND

Watch IDI: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "I.D.I International Development and Investment Corporation Fair Value". https://www.fairvalue-calculator.com/stock/IDI

Peer Group

Packaged Foods · 649 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 38 · Bottom 25%
Fair Value upside +61% · Top 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 6% · Above median
Revenue growth -0% · Below median
Debt / equity 0.33× · Higher than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 9.9× · Cheaper than 75% of peers
P/B 0.41× · Cheaper than 75% of peers
P/S (TTM) 0.20× · Cheaper than 75% of peers
EV/EBITDA 3.9× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 28
FUTURE 0 · sector 20
PAST 18 · sector 27
HEALTH 83 · sector 96
DIVIDEND 0 · sector 47

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare I.D.I International Development and Investment Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is I.D.I International Development and Investment Corporation (IDI) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 7,968 VND versus a price of 4,960 VND, about +61% (undervalued).
What is the fair value of IDI?
Our model-based fair value for I.D.I International Development and Investment Corporation is 7,968 VND (as of Jul 20, 2026), built from audited fundamentals. The current price is 4,960 VND.
What is the quality score of IDI?
I.D.I International Development and Investment Corporation has a Quality Score of 38/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of I.D.I International Development and Investment Corporation (IDI)?
I.D.I International Development and Investment Corporation reported trailing-twelve-month revenue of about 6.9T VND (latest available figure, as of Jul 20, 2026).
What is the net profit margin of IDI?
The net profit margin of I.D.I International Development and Investment Corporation is about 2.1%, meaning it keeps roughly 2.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track I.D.I International Development and Investment Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.