Valuation Coteccons Construction

Stocks

End-of-day quote Ho Chi Minh S.E. 28/08/2026			5-day change	1st Jan Change
62,800.00 ^VND	-.--%		-0.48%	-13.24%

07-15	Coteccons Construction Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended June 30, 2026	CI
05-27	Coteccons Construction Joint Stock Company Announces Change in the Certificate of Business Registration	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,806,154	3,973,640	5,127,142	7,005,094	8,544,016	7,022,498	-	-
Change	-	-17.32%	29.03%	36.63%	21.97%	-17.81%	-	-
Enterprise Value (EV) ¹	1,522,479	3,973,640	5,127,142	7,005,094	8,544,016	6,241,707	5,146,698	4,840,098
Change	-	161%	29.03%	36.63%	21.97%	-26.95%	-9.39%	-5.96%
P/E	198x	192x	97.3x	-	-	-	-	-
PBR	0.58x	0.48x	-	-	0.97x	0.7x	0.7x	-
PEG	-	-13.6x	1x	-	-	-	-	-
Capitalization / Revenue	0.53x	0.27x	0.76x	0.36x	0.34x	0.24x	0.18x	0.17x
EV / Revenue	0.17x	0.27x	0.76x	0.36x	0.34x	0.18x	0.13x	0.12x
EV / EBITDA	-10.6x	-28x	-	-	14.4x	7.1x	4.02x	3.31x
EV / EBIT	-6.14x	-16x	-	73.5x	17.9x	8.13x	4.72x	4.8x
EV / FCF	4.74x	-2.18x	-	-13.3x	-	21.8x	-18.9x	304x
FCF Yield	21.1%	-45.8%	-	-7.51%	-	4.59%	-5.29%	0.33%
Dividend per Share ²	679.7	-	-	-	-	952	1,000	1,000
Rate of return	1.54%	-	-	-	-	1.52%	1.59%	1.59%
EPS ²	221.8	190.5	481.6	-	-	-	-	-
Distribution rate	306%	-	-	-	-	-	-	-
Net sales ¹	9,087,304	14,538,688	6,748,538	19,227,626	24,866,699	34,339,621	38,383,667	40,970,000
EBITDA ¹	-143,267	-141,735	-	-	592,320	878,978	1,281,000	1,463,000
EBIT ¹	-247,777	-248,024	-	95,330	478,619	768,190	1,089,600	1,008,950
Net income ¹	24,191	20,712	-	-	-	787,855	887,000	1,004,500
Net Debt ¹	-3,283,674	-	-	-	-	-1,879,832	-1,875,800	-2,182,400
Reference price ²	44,013.61	36,598.64	46,870.75	63,582.77	77,551.02	62,800.00	62,800.00	62,800.00
Nbr of stocks (in thousands)	109,197	108,573	109,389	110,173	110,173	111,823	-	-
Announcement Date	1/27/22 A	1/30/23 A	7/28/23 A	8/1/24 A	7/30/25 A	7/30/26 A	-	-

¹VND in Million²VND

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COTECCONS CONSTRUCTION	-	0.18x	5.7x	-	269M
QUANTA SERVICES, INC.	53.31x	2.44x	23.32x	0.07%	91.83B
VINCI	12.27x	1.05x	5.77x	4.76%	71.68B
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	58.09B
COMFORT SYSTEMS USA, INC.	32.12x	4.03x	21.86x	0.21%	54.82B
FERROVIAL N.V.	51.32x	4.14x	26.28x	1.73%	41.6B
HOCHTIEF AG	28.38x	0.7x	11.56x	2.18%	35.6B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.02x	0.47x	7.41x	2.56%	31.65B
EMCOR GROUP, INC.	22.42x	1.53x	14.09x	0.21%	32.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.99x	0.32x	5.8x	5.89%	26.56B
Average	28.29x	1.69x	14.20x	2.08%	44.45B
Weighted average by Cap.	31.12x	2.05x	16.38x	1.85%