Valuation IDICO Corporation -

Stocks

End-of-day quote HANOI S.E. 18/09/2026			5-day change	1st Jan Change
32,200.00 ^VND	+0.63%		+4.55%	-2.69%

07-31	IDICO Corporation - JSC Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-06	IDICO Corporation - JSC Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,780,000	10,460,998	17,192,996	18,380,996	13,813,757	13,441,848	-	-
Change	-	-51.97%	64.35%	6.91%	-24.85%	-2.69%	-	-
Enterprise Value (EV)	24,817,250	10,460,998	18,444,132	19,328,989	19,137,869	13,441,848	13,441,848	13,441,848
Change	-	-57.85%	76.31%	4.8%	-0.99%	-29.76%	0%	0%
P/E	-	4.53x	12.3x	9.21x	7.15x	6.1x	5.38x	5.01x
PBR	5.59x	1.96x	3.46x	3.27x	2.14x	1.65x	1.44x	-
PEG	-	-	-0.3x	0.2x	-2.2x	0.4x	0.4x	0.67x
Capitalization / Revenue	5.06x	1.27x	2.38x	2.08x	1.61x	1.43x	1.2x	1.12x
EV / Revenue	0x	0x	0x	0x	0x	1.43x	1.2x	1.12x
EV / EBITDA	0x	0x	0x	0x	0x	3.89x	3.38x	2.91x
EV / EBIT	0x	0x	0x	0x	0x	4.43x	3.95x	3.42x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2,156	3,162	2,767	-	-	3,318	3,000	3,000
Rate of return	4.13%	12.6%	6.72%	-	-	10.3%	9.32%	9.32%
EPS ²	-	5,534	3,337	4,783	4,627	5,276	5,983	6,430
Distribution rate	-	57.1%	82.9%	-	-	62.9%	50.1%	46.7%
Net sales ¹	4,301,236	8,242,182	7,237,032	8,846,469	8,588,312	9,389,750	11,214,333	12,013,000
EBITDA ¹	1,105,259	4,259,740	2,917,205	4,292,139	3,826,361	3,459,667	3,977,000	4,612,000
EBIT ¹	716,669	3,201,783	2,059,890	2,939,478	2,663,867	3,035,000	3,404,000	3,927,000
Net income ¹	-	2,310,196	1,392,964	1,996,357	1,931,791	2,060,400	2,413,500	2,712,000
Net Debt	3,037,250	-	1,251,135	947,993	5,324,112	-	-	-
Reference price ²	52,173.91	25,059.29	41,185.77	44,031.62	33,090.91	32,200.00	32,200.00	32,200.00
Nbr of stocks (in thousands)	417,450	417,450	417,450	417,450	417,449	417,449	-	-
Announcement Date	4/1/22 A	1/31/23 A	2/1/24 A	1/24/25 A	1/29/26 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.($)
IDICO CORPORATION -	6.06x	-	-	10.37%	513M
BERKSHIRE HATHAWAY INC.	20.69x	-	-	-.--%	1,090B
HITACHI, LTD.	25.26x	2.04x	12.52x	1.09%	158B
3M COMPANY	22.03x	3.7x	12.7x	1.93%	84.94B
MITSUBISHI HEAVY INDUSTRIES, LTD.	29.75x	2.17x	16.32x	0.77%	83.84B
ILLINOIS TOOL WORKS INC.	23.37x	5.02x	17.12x	2.42%	76.19B
MITSUBISHI ELECTRIC CORPORATION	19.57x	1.58x	11.13x	1.26%	67.84B
HONEYWELL INTERNATIONAL INC.	29.89x	3.78x	17.21x	3.05%	65.44B
DSM-FIRMENICH	46.21x	2.83x	14.59x	2.73%	26.19B
Average	24.76x	3.02x	14.51x	2.62%	183.63B
Weighted average by Cap.	22.49x	2.90x	14.21x	0.57%