Company Valuation: Lam Dong Investment and Hydraulic Construction

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 757,440 1,036,800 1,687,680
Change - 36.88% 62.78%
Enterprise Value (EV) 1 639,111 888,477 1,604,355
Change - 39.02% 80.57%
P/E 9.31x 15.5x 13.7x
PBR 1.71x 2.18x 2.89x
PEG - -0.9x 0.2x
Capitalization / Revenue 0.68x 0.86x 1.1x
EV / Revenue 0.57x 0.74x 1.05x
EV / EBITDA 2.67x 4.37x 5.88x
EV / EBIT 4.13x 7.28x 8.95x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 1,250 -
Rate of return - 3.47% -
EPS 2 2,825 2,325 4,275
Distribution rate - 53.8% -
Net sales 1 1,119,271 1,204,784 1,528,107
EBITDA 1 239,337 203,085 272,876
EBIT 1 154,641 121,999 179,237
Net income 1 81,669 66,967 123,123
Net Debt 1 -118,329 -148,323 -83,325
Reference price 2 26,300.00 36,000.00 58,600.00
Nbr of stocks (in thousands) 28,800 28,800 28,800
Announcement Date 3/31/25 3/31/25 3/31/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 51.47M
53.36x2.44x23.34x0.07% 91.92B
12.55x1.07x5.87x4.66% 73.3B
26.81x2.06x20.21x1.14% 57.84B
32x4.01x21.78x0.21% 54.61B
51.64x4.16x26.42x1.72% 41.87B
28.9x0.71x11.78x2.14% 36.27B
23.77x0.49x7.67x2.48% 32.7B
22.45x1.53x14.11x0.21% 32.43B
5.21x0.32x5.81x5.32% 26.8B
Average 28.52x 1.87x 15.22x 1.99% 44.78B
Weighted average by Cap. 31.22x 2.04x 16.37x 1.8%

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. LHC Stock
  4. Valuation Lam Dong Investment and Hydraulic Construction