Valuation DRH Holdings

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-10-09			5-day change	1st Jan Change
1,070.00 ^VND	-6.14%		-.--%	-51.80%

10-29	DRH Holdings Joint Stock Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
07-29	DRH Holdings Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	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	-	-	-	-	5.13M
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
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
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
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	17.42x	3.16x	10.51x	3.28%	28.12B
Weighted average by Cap.	24.99x	3.16x	10.57x	3.45%