|
End-of-day quote
Ho Chi Minh S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 66,600.00 VND | -0.60% |
|
+5.38% | -7.99% |
Company Valuation: Coteccons Construction
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,973,640 | 5,127,142 | 7,005,094 | 8,544,016 | 8,121,539 | 7,447,426 | - | - |
| Change | - | 29.03% | 36.63% | 21.97% | -4.94% | -8.3% | - | - |
| Enterprise Value (EV) 1 | 3,973,640 | 5,127,142 | 7,005,094 | 8,544,016 | 6,241,707 | 5,429,026 | 5,197,226 | 4,912,026 |
| Change | - | 29.03% | 36.63% | 21.97% | -26.95% | -13.02% | -4.27% | -5.49% |
| P/E | 192x | 97.3x | - | - | - | 8.75x | 7.04x | 5.78x |
| PBR | 0.48x | - | - | 0.97x | - | 0.76x | 0.71x | 0.62x |
| PEG | - | 1x | - | - | - | - | 0.3x | 0.3x |
| Capitalization / Revenue | 0.27x | 0.76x | 0.36x | 0.34x | 0.24x | 0.19x | 0.17x | 0.15x |
| EV / Revenue | 0.27x | 0.76x | 0.36x | 0.34x | 0.18x | 0.14x | 0.12x | 0.1x |
| EV / EBITDA | -28x | - | - | 14.4x | 7.1x | 4.62x | 3.58x | 2.87x |
| EV / EBIT | -16x | - | 73.5x | 17.9x | 8.13x | 5.14x | 4.38x | 3.7x |
| EV / FCF | -2.18x | - | -13.3x | - | 21.8x | 18.1x | 12.5x | 5.57x |
| FCF Yield | -45.8% | - | -7.51% | - | 4.59% | 5.52% | 7.99% | 18% |
| Dividend per Share 2 | - | - | - | - | - | 1,000 | 1,167 | 1,333 |
| Rate of return | - | - | - | - | - | 1.5% | 1.75% | 2% |
| EPS 2 | 190.5 | 481.6 | - | - | - | 7,607 | 9,465 | 11,532 |
| Distribution rate | - | - | - | - | - | 13.1% | 12.3% | 11.6% |
| Net sales 1 | 14,538,688 | 6,748,538 | 19,227,626 | 24,866,699 | 34,339,621 | 39,979,600 | 45,056,000 | 50,382,250 |
| EBITDA 1 | -141,735 | - | - | 592,320 | 878,978 | 1,175,600 | 1,449,750 | 1,713,333 |
| EBIT 1 | -248,024 | - | 95,330 | 478,619 | 768,190 | 1,056,440 | 1,187,380 | 1,325,825 |
| Net income 1 | 20,712 | - | - | - | 787,855 | 883,750 | 1,089,375 | 1,338,050 |
| Net Debt 1 | - | - | - | - | -1,879,832 | -2,018,400 | -2,250,200 | -2,535,400 |
| Reference price 2 | 36,598.64 | 46,870.75 | 63,582.77 | 77,551.02 | 72,700.00 | 66,600.00 | 66,600.00 | 66,600.00 |
| Nbr of stocks (in thousands) | 108,573 | 109,389 | 110,173 | 110,173 | 111,713 | 111,823 | - | - |
| Announcement Date | 1/30/23 A | 7/28/23 A | 8/1/24 A | 7/30/25 A | 7/30/26 A | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CTD Stock
- Valuation Coteccons Construction
Select your edition
All financial news and data tailored to specific country editions
