Valuation Ba Ria - Vung Tau House Development
Stocks
HDC
VN000000HDC9
Real Estate Development & Operations
|
End-of-day quote
Ho Chi Minh S.E.
2026-10-14
|
5-day change | 1st Jan Change | ||
| 10,250.00 VND | -0.49% |
|
+1.49% | -48.07% |
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 | 2,354,607 | - | - |
| Change | - | - | 1.28% | 1.49% | -48.07% | - | - |
| Enterprise Value (EV) | 8,127,105 | 4,411,174 | 4,467,792 | 4,534,429 | 2,354,607 | 2,354,607 | 2,354,607 |
| Change | - | - | 1.28% | 1.49% | -48.07% | 0% | 0% |
| P/E | 25.5x | - | 57.7x | 6.38x | - | - | - |
| PBR | - | - | - | - | 0.73x | 0.65x | 0.52x |
| PEG | - | - | - | 0x | - | - | - |
| Capitalization / Revenue | - | 6.63x | 8.03x | 9.93x | 4.15x | 1.6x | 0.68x |
| EV / Revenue | - | 0x | 0x | 0x | 4.15x | 1.6x | 0.68x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | - | - | 0x | -0x | 10.6x | 3.09x | 1.32x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | 1,608 | - | 337 | 3,095 | - | - | - |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | - | 665,457 | 556,473 | 456,498 | 568,000 | 1,476,000 | 3,455,000 |
| EBITDA | - | - | 179,298 | 9,073 | - | - | - |
| EBIT 1 | - | - | 163,247 | -7,308 | 223,000 | 762,000 | 1,788,000 |
| Net income | 309,339 | 131,643 | 64,885 | 639,091 | - | - | - |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 41,047.80 | 22,042.94 | 19,448.76 | 19,739.13 | 10,250.00 | 10,250.00 | 10,250.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 91.31M | |
| 60.02x | - | - | - | 64.24B | |
| 12.8x | 4.47x | 11.46x | 3.76% | 40.5B | |
| 8.33x | 1.48x | 8.23x | 4.24% | 27.75B | |
| 5.56x | 0.72x | 1.48x | 8.85% | 27.19B | |
| 17.15x | 3.86x | 15.54x | 1.43% | 26.36B | |
| 13.35x | 3.04x | 14.53x | 2.62% | 24.55B | |
| 8.64x | 3.06x | 7.14x | -.--% | 20.42B | |
| 10.03x | 1.96x | 8.09x | 4.19% | 20.16B | |
| 7.65x | 0.85x | 3.08x | 2.92% | 19.56B | |
| Average | 15.95x | 2.43x | 8.69x | 3.5% | 27.08B | |
| Weighted average by Cap. | 22.40x | 2.60x | 9.05x | 3.65% |
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
