Valuation ConstructionNo. 1

Stocks

End-of-day quote HANOI S.E. 2026-10-01			5-day change	1st Jan Change
11,800.00 ^VND	-9.92%		-7.81%	-8.53%

07-23	Construction Joint Stock Company No. 1 Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
04-24	Construction Joint Stock Company No. 1 Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	94,800	102,000	154,800
Change	-	7.59%	51.76%
Enterprise Value (EV) ¹	180,835	243,730	194,603
Change	-	34.78%	-20.16%
P/E	36.2x	28.4x	25.5x
PBR	0.38x	0.41x	0.6x
PEG	-	0.8x	0.4x
Capitalization / Revenue	0.43x	0.2x	0.28x
EV / Revenue	0.81x	0.48x	0.35x
EV / EBITDA	10x	11.6x	9.56x
EV / EBIT	11.8x	13.2x	11.1x
EV / FCF	5.67x	-4.54x	3.63x
FCF Yield	17.6%	-22%	27.5%
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	218.4	299	505.2
Distribution rate	-	-	-
Net sales ¹	222,688	508,497	557,051
EBITDA ¹	18,073	21,063	20,354
EBIT ¹	15,381	18,482	17,602
Net income ¹	2,621	3,588	6,063
Net Debt ¹	86,035	141,730	39,803
Reference price ²	7,900.00	8,500.00	12,900.00
Nbr of stocks (in thousands)	12,000	12,000	12,000
Announcement Date	3/24/25	3/24/25	3/23/26

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.($)
CONSTRUCTIONNO. 1	-	-	-	-	5.45M
QUANTA SERVICES, INC.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.82x	1.91x	15.48x	2.13%	44.59B
Weighted average by Cap.	32.95x	2.18x	17.31x	1.8%