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.($)
- - - - 53.61M
54.55x2.52x24.05x0.07% 95B
11.88x1.03x5.64x4.92% 67.36B
24.45x1.91x18.77x1.19% 52.65B
29.59x3.7x20.07x0.23% 50.56B
46.09x3.73x23.54x2.1% 35.86B
22x1.51x13.93x0.21% 31.83B
25.73x0.64x10.55x2.42% 31.54B
5.24x0.32x6.06x5.38% 28.04B
21.45x0.4x6.34x2.87% 26.93B
Average 26.78x 1.75x 14.33x 2.15% 41.98B
Weighted average by Cap. 30.15x 1.95x 15.79x 1.9%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Lam Dong Investment and Hydraulic Construction

Historical PBR trend

Valuation ratios - PBR - Lam Dong Investment and Hydraulic Construction

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Lam Dong Investment and Hydraulic Construction

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Lam Dong Investment and Hydraulic Construction

  1. Stock Market
  2. Stocks
  3. LHC Stock
  4. Valuation Lam Dong Investment and Hydraulic Construction