Valuation IDICO Corporation -

Stocks

End-of-day quote HANOI S.E. Other stock markets 2026-07-27			5-day change	1st Jan Change
31,500.00 ^VND	-5.41%		-7.35%	-4.81%

05-06	IDICO Corporation - JSC Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
01-29	IDICO Corporation - JSC Reports Earnings Results for the Fourth Quarter Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,780,000	10,460,998	17,192,996	18,380,996	13,813,757	13,149,634	-	-
Change	-	-51.97%	64.35%	6.91%	-24.85%	-4.81%	-	-
Enterprise Value (EV)	24,817,250	10,460,998	18,444,132	19,328,989	19,137,869	13,149,634	13,149,634	13,149,634
Change	-	-57.85%	76.31%	4.8%	-0.99%	-31.29%	0%	0%
P/E	-	4.53x	12.3x	9.21x	7.15x	5.97x	5.37x	4.61x
PBR	5.59x	1.96x	3.46x	3.27x	2.14x	1.69x	1.55x	-
PEG	-	-	-0.3x	0.2x	-2.2x	0.4x	0.5x	0.3x
Capitalization / Revenue	5.06x	1.27x	2.38x	2.08x	1.61x	1.39x	1.16x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.39x	1.16x	1.04x
EV / EBITDA	0x	0x	0x	0x	0x	3.5x	2.94x	2.26x
EV / EBIT	0x	0x	0x	0x	0x	4.33x	3.88x	3.17x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2,156	3,162	2,767	-	-	3,182	2,727	2,727
Rate of return	4.13%	12.6%	6.72%	-	-	10.1%	8.66%	8.66%
EPS ²	-	5,534	3,337	4,783	4,627	5,272	5,864	6,833
Distribution rate	-	57.1%	82.9%	-	-	60.4%	46.5%	39.9%
Net sales ¹	4,301,236	8,242,182	7,237,032	8,846,469	8,588,312	9,430,200	11,309,333	12,654,000
EBITDA ¹	1,105,259	4,259,740	2,917,205	4,292,139	3,826,361	3,753,667	4,476,000	5,829,000
EBIT ¹	716,669	3,201,783	2,059,890	2,939,478	2,663,867	3,038,000	3,393,000	4,152,000
Net income ¹	-	2,310,196	1,392,964	1,996,357	1,931,791	2,149,333	2,434,500	2,881,000
Net Debt	3,037,250	-	1,251,135	947,993	5,324,112	-	-	-
Reference price ²	52,173.91	25,059.29	41,185.77	44,031.62	33,090.91	31,500.00	31,500.00	31,500.00
Nbr of stocks (in thousands)	417,450	417,450	417,450	417,450	417,449	417,449	-	-
Announcement Date	4/1/22	1/31/23	2/1/24	1/24/25	1/29/26	-	-	-

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.($)
IDICO CORPORATION -	6.32x	-	-	9.56%	528M
BERKSHIRE HATHAWAY INC.	24.15x	-	-	-.--%	1,069B
HITACHI, LTD.	23.89x	1.92x	11.92x	1.22%	133B
3M COMPANY	23.09x	3.84x	13.25x	1.85%	89.02B
ILLINOIS TOOL WORKS INC.	24.94x	5.4x	18.39x	2.32%	81.42B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.7x	2.32x	17.26x	0.76%	80.99B
HONEYWELL INTERNATIONAL INC.	36.42x	4.32x	20.99x	2.89%	77.06B
MITSUBISHI ELECTRIC CORPORATION	23.15x	1.77x	13x	1.18%	70.65B
DSM-FIRMENICH	37.14x	2.55x	13.17x	3.1%	22.89B
Average	25.64x	3.16x	15.43x	2.54%	180.47B
Weighted average by Cap.	25.20x	3.14x	15.31x	0.59%