Valuation Dat Phuong

Stocks

End-of-day quote Ho Chi Minh S.E. 06/10/2026			5-day change	1st Jan Change
26,300.00 ^VND	+0.77%		-4.36%	-29.87%

09-22	Dat Phuong Group Joint Stock Company Signs Construction Contract for Hanoi-Quang Ninh High-Speed Railway Project	CI
09-10	Dat Phuong Group Joint Stock Company Appoints Trinh Xuan Loc as Human Resources Director	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,795,487	2,497,932	2,897,979	3,779,964	3,118,841	-	-
Change	-	39.12%	16.02%	30.43%	-17.49%	-	-
Enterprise Value (EV) ¹	1,795,487	2,497,932	4,279,333	3,779,964	5,925,841	6,083,041	4,822,741
Change	-	39.12%	71.32%	-11.67%	56.77%	2.65%	-20.72%
P/E	4.71x	12.3x	13x	11.7x	8.27x	7.04x	4.24x
PBR	-	1.38x	1.47x	-	0.75x	-	-
PEG	-	-0.3x	1.3x	0.3x	-10.47x	0.4x	0.1x
Capitalization / Revenue	0.54x	0.72x	0.81x	0.84x	0.46x	0.39x	0.35x
EV / Revenue	0.54x	0.72x	1.2x	0.84x	0.87x	0.77x	0.54x
EV / EBITDA	-	5.43x	7.19x	5.21x	5.86x	5.11x	2.9x
EV / EBIT	-	7.86x	9.54x	6.52x	7.54x	6.93x	3.62x
EV / FCF	-	5.27x	-9.15x	-2.44x	21.4x	51.2x	5.93x
FCF Yield	-	19%	-10.9%	-41%	4.67%	1.95%	16.9%
Dividend per Share ²	-	625	-	-	800	800	800
Rate of return	-	2.52%	-	-	3.04%	3.04%	3.04%
EPS ²	3,779	2,014	2,216	3,207	3,182	3,734	6,197
Distribution rate	-	31%	-	-	25.1%	21.4%	12.9%
Net sales ¹	3,319,477	3,450,140	3,577,130	4,483,984	6,790,720	7,922,100	9,012,550
EBITDA ¹	-	460,122	594,918	725,427	1,010,667	1,191,000	1,663,000
EBIT ¹	-	317,780	448,703	579,556	785,750	877,525	1,332,450
Net income ¹	-	203,043	223,352	327,129	398,675	442,950	735,000
Net Debt ¹	-	-	1,381,353	-	2,807,000	2,964,200	1,703,900
Reference price ²	17,812.50	24,781.25	28,750.00	37,500.00	26,300.00	26,300.00	26,300.00
Nbr of stocks (in thousands)	100,799	100,799	100,799	100,799	118,587	-	-
Announcement Date	3/16/23 A	3/22/24 A	1/23/25 A	3/19/26 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.($)
DAT PHUONG	8.2x	0.87x	5.84x	3.07%	119M
QUANTA SERVICES, INC.	58.97x	2.72x	25.92x	0.06%	103B
VINCI	11.68x	1.01x	5.55x	5%	65.94B
COMFORT SYSTEMS USA, INC.	35.27x	4.44x	24.11x	0.19%	60.19B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.18x	1.17%	53.42B
FERROVIAL N.V.	47.94x	3.86x	24.44x	2.02%	37.24B
EMCOR GROUP, INC.	23.79x	1.62x	14.99x	0.19%	34.37B
HOCHTIEF AG	27.77x	0.69x	11.4x	2.24%	33.92B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.43x	0.42x	6.68x	2.76%	28.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	26.63x	1.79x	14.41x	2.23%	44.29B
Weighted average by Cap.	32.99x	2.17x	17.31x	1.8%