Valuation Danh Khoi Group

Stocks

End-of-day quote HANOI S.E. 2026-10-30			5-day change	1st Jan Change
4,600.00 ^VND	0.00%		0.00%	-22.03%

08-03	Danh Khoi Group Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Danh Khoi Group Joint Stock Company 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	444,471	462,991	546,327
Change	-	4.17%	18%
Enterprise Value (EV) ¹	670,136	643,437	815,771
Change	-	-3.98%	26.78%
P/E	35.4x	-3.37x	62.1x
PBR	0.39x	0.46x	0.54x
PEG	-	0x	-1x
Capitalization / Revenue	96x	89.9x	5.96x
EV / Revenue	145x	125x	8.91x
EV / EBITDA	42.9x	-8.47x	14.3x
EV / EBIT	46.6x	-8.34x	14.6x
EV / FCF	1.67x	2.3x	-1.71x
FCF Yield	60%	43.4%	-58.3%
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	135.7	-1,482	95
Distribution rate	-	-	-
Net sales ¹	4,629	5,149	91,608
EBITDA ¹	15,613	-75,982	57,178
EBIT ¹	14,382	-77,170	55,884
Net income ¹	11,929	-137,237	8,818
Net Debt ¹	225,665	180,447	269,444
Reference price ²	4,800.00	5,000.00	5,900.00
Nbr of stocks (in thousands)	92,598	92,598	92,598
Announcement Date	4/3/25	4/3/25	4/7/26

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.($)
DANH KHOI GROUP	-	-	-	-	16.51M
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.36x	2.94x	6.88x	-.--%	20.05B
ALPHA DHABI HOLDING	7.32x	0.81x	2.95x	3.05%	18.72B
Average	16.80x	2.46x	8.80x	3.46%	28.09B
Weighted average by Cap.	24.63x	2.66x	9.35x	3.58%