Company Valuation: FECON Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,673,047 3,449,573 1,479,927 2,259,250 2,298,609 2,298,609
Change - 106.18% -57.1% 52.66% 1.74% 0%
Enterprise Value (EV) 1 2,873,493 5,560,249 3,984,737 4,478,499 5,679,265 5,566,222
Change - 93.5% -28.34% 12.39% 26.81% -1.99%
P/E 14.4x 51.5x 37.4x -70.4x 248x 72.8x
PBR 0.76x 1.63x 0.56x 0.9x 0.92x 0.91x
PEG - -1.2x -0.7x 0x -2x 0x
Capitalization / Revenue 0.53x 0.99x 0.49x 0.78x 0.68x 0.47x
EV / Revenue 0.91x 1.6x 1.31x 1.56x 1.68x 1.14x
EV / EBITDA 8.62x 16.5x 15x 10.6x 15.4x 10.9x
EV / EBIT 11.1x 22.8x 34.7x 17.6x 27.9x 14.7x
EV / FCF -5.12x -4.49x -3.89x 8.49x -4.98x -3.46x
FCF Yield -19.5% -22.3% -25.7% 11.8% -20.1% -28.9%
Dividend per Share 2 300 300 500 - - -
Rate of return 2.22% 1.09% 5.32% - - -
EPS 2 939.7 534.4 251.6 -203.9 58.87 200.6
Distribution rate 31.9% 56.1% 199% - - -
Net sales 1 3,154,194 3,484,219 3,045,530 2,879,567 3,374,697 4,862,724
EBITDA 1 333,357 337,328 265,633 420,745 367,873 508,413
EBIT 1 259,199 244,374 114,756 255,183 203,476 379,713
Net income 1 118,696 68,374 39,609 -32,096 9,269 31,587
Net Debt 1 1,200,445 2,110,677 2,504,810 2,219,250 3,380,656 3,267,612
Reference price 2 13,500.00 27,500.00 9,400.00 14,350.00 14,600.00 14,600.00
Nbr of stocks (in thousands) 123,929 125,439 157,439 157,439 157,439 157,439
Announcement Date 4/12/21 3/31/22 4/3/23 3/30/24 3/31/25 3/31/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 68.36M
54.67x2.5x23.88x0.07% 94.26B
12.31x1.06x5.78x4.75% 72B
33.25x4.18x22.67x0.2% 56.75B
26.37x2.03x19.93x1.16% 56.74B
51.07x4.06x25.83x1.79% 40.75B
30.28x0.74x12.35x2.05% 38.09B
23.03x1.57x14.49x0.2% 33.27B
23.66x0.48x7.63x2.5% 32.62B
5.07x0.31x5.83x5.8% 27.03B
Average 28.86x 1.88x 15.38x 2.06% 45.16B
Weighted average by Cap. 31.74x 2.07x 16.60x 1.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. FCN Stock
  4. Valuation FECON Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!