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.($)
- - - - 51.12M
67.18x2.9x28.36x0.07% 97.37B
13.26x1.07x5.87x4.43% 72.3B
40.25x4.93x27.34x0.17% 61.04B
25.07x1.92x18.66x1.24% 54.1B
55.55x4.62x29.52x1.64% 46.09B
33.9x0.8x13.46x1.88% 39.93B
28.42x0.56x8.89x2.1% 36.52B
26.36x1.7x16.46x0.18% 34.21B
4.84x0.3x6.33x5.87% 28.81B
Average 32.76x 2.09x 17.21x 1.95% 47.04B
Weighted average by Cap. 36.79x 2.33x 18.78x 1.71%

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