Valuation Ba Ria - Vung Tau House Development
Stocks
HDC
VN000000HDC9
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10,900.00 VND | -6.84% |
|
-11.38% | -44.78% |
Company Valuation: Ba Ria - Vung Tau House Development
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,127,105 | 4,411,174 | 4,467,792 | 4,534,429 | 2,503,924 | - | - |
| Change | - | - | 1.28% | 1.49% | -44.78% | - | - |
| Enterprise Value (EV) | 8,127,105 | 4,411,174 | 4,467,792 | 4,534,429 | 2,503,924 | 2,503,924 | 2,503,924 |
| Change | - | - | 1.28% | 1.49% | -44.78% | 0% | 0% |
| P/E | 25.5x | - | 57.7x | 6.38x | 10x | 14.8x | 10.1x |
| PBR | - | - | - | - | 0.78x | 0.69x | 0.55x |
| PEG | - | - | - | 0x | -0.2x | -0.5x | 0.2x |
| Capitalization / Revenue | - | 6.63x | 8.03x | 9.93x | 2.97x | 1.76x | 1x |
| EV / Revenue | - | 0x | 0x | 0x | 2.97x | 1.76x | 1x |
| EV / EBITDA | - | - | 0x | 0x | 6.94x | 6.5x | 4.94x |
| EV / EBIT | - | - | 0x | -0x | 8.75x | 4.42x | 2.19x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | 1,608 | - | 337 | 3,095 | 1,085 | 735.7 | 1,082 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | - | 665,457 | 556,473 | 456,498 | 843,500 | 1,423,500 | 2,516,500 |
| EBITDA 1 | - | - | 179,298 | 9,073 | 361,000 | 385,000 | 507,000 |
| EBIT 1 | - | - | 163,247 | -7,308 | 286,000 | 567,000 | 1,141,500 |
| Net income 1 | 309,339 | 131,643 | 64,885 | 639,091 | 315,000 | 213,000 | 314,000 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 41,047.80 | 22,042.94 | 19,448.76 | 19,739.13 | 10,900.00 | 10,900.00 | 10,900.00 |
| Nbr of stocks (in thousands) | 197,991 | 200,117 | 229,721 | 229,718 | 229,718 | - | - |
| Announcement Date | 3/7/22 | 3/29/24 | 1/24/25 | 3/30/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.04x | - | - | - | 95.14M | |
| 56.85x | - | - | - | 60.83B | |
| 7.72x | 16.32x | 19.29x | 6.05% | 20.46B | |
| 9.96x | 3.39x | 9.01x | -.--% | 20.44B | |
| 4.31x | 0.13x | 0.25x | 8.04% | 14.66B | |
| 8.56x | 17.04x | - | 6.18% | 8.37B | |
| 8.09x | 0.83x | 6.8x | 2.42% | 5.89B | |
| -1.81x | 1.76x | 129.8x | -.--% | 5.17B | |
| 5.51x | 13.84x | 20.59x | 5.76% | 4.54B | |
| Average | 12.14x | 7.62x | 30.96x | 4.06% | 15.61B | |
| Weighted average by Cap. | 28.61x | 7.85x | 19.49x | 4.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- HDC Stock
- Valuation Ba Ria - Vung Tau House Development
Select your edition
All financial news and data tailored to specific country editions
