Valuation DRH Holdings

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-09-15			5-day change	1st Jan Change
1,680.00 ^VND	+5.00%		+1.82%	-24.32%

07-29	DRH Holdings Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
01-25	DRH Holdings Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2019	2020	2021	2022	2023	2024
Market Cap ¹	238,243	642,769	1,701,981	575,242	622,251	235,045
Change	-	169.8%	164.79%	-66.2%	8.17%	-62.23%
Enterprise Value (EV) ¹	555,191	1,016,659	2,156,609	1,219,235	1,383,458	986,425
Change	-	83.12%	112.13%	-43.47%	13.47%	-28.7%
P/E	5.22x	14.9x	128x	5,867x	-6.03x	-1.16x
PBR	0.3x	0.76x	2x	0.36x	0.42x	0.18x
PEG	-	-2.47x	-1.8x	-58.9x	0x	-0x
Capitalization / Revenue	0.65x	8.25x	22.7x	9.55x	70.7x	65.8x
EV / Revenue	1.52x	13x	28.8x	20.2x	157x	276x
EV / EBITDA	26.9x	-89.1x	77x	37.1x	-68.6x	-41.8x
EV / EBIT	27.2x	-87.5x	83.4x	39.8x	-61.7x	-38.3x
EV / FCF	2.31x	-17.7x	32.3x	-2.08x	-4.53x	-21.5x
FCF Yield	43.3%	-5.65%	3.09%	-48.2%	-22.1%	-4.65%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	763	717	219.5	0.7926	-834.3	-1,634
Distribution rate	-	-	-	-	-	-
Net sales ¹	366,413	77,912	74,960	60,238	8,798	3,571
EBITDA ¹	20,619	-11,412	28,019	32,835	-20,172	-23,593
EBIT ¹	20,389	-11,622	25,853	30,642	-22,422	-25,772
Net income ¹	54,694	50,961	13,250	66.15	-103,750	-203,163
Net Debt ¹	316,948	373,890	454,628	643,994	761,207	751,380
Reference price ²	3,980.00	10,650.00	28,200.00	4,650.00	5,030.00	1,900.00
Nbr of stocks (in thousands)	59,860	60,354	60,354	123,708	123,708	123,708
Announcement Date	3/31/20	4/1/21	4/1/22	4/3/23	9/5/24	4/2/25

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.($)
DRH HOLDINGS	-	-	-	-	7.62M
SUN HUNG KAI PROPERTIES LIMITED	14.33x	4.63x	12.44x	3.54%	40.79B
MITSUBISHI ESTATE CO., LTD.	18x	3.97x	15.96x	1.36%	28.36B
EMAAR PROPERTIES	5.77x	0.77x	1.62x	8.62%	27.91B
CHINA RESOURCES LAND LIMITED	7.97x	1.43x	7.89x	4.44%	26.64B
MITSUI FUDOSAN CO., LTD.	13.83x	3.09x	14.76x	2.53%	26.05B
CK ASSET HOLDINGS LIMITED	10.56x	2.14x	9.09x	3.98%	21.24B
ALPHA DHABI HOLDING	7.98x	0.88x	3.22x	2.8%	20.41B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.17x	6.42x	16.88x	1.65%	19.28B
HONGKONG LAND HOLDINGS LIMITED	37x	13.59x	33.76x	3.2%	17.93B
Average	14.29x	4.10x	12.85x	3.57%	22.86B
Weighted average by Cap.	13.70x	3.81x	12.20x	3.67%