Company Valuation: Lamdong Pharmaceutical

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 201,980 129,572 148,053
Change - -35.85% 14.26%
Enterprise Value (EV) 1 247,718 167,441 184,198
Change - -32.41% 10.01%
P/E -10x 18.7x 5.47x
PBR 2.19x 1.31x 1.09x
PEG - -0x 0x
Capitalization / Revenue 1.09x 0.59x 0.61x
EV / Revenue 1.33x 0.77x 0.76x
EV / EBITDA -60.3x 8.33x 7.97x
EV / EBIT -20.1x 12.6x 10.5x
EV / FCF 29.8x 29x -1.39x
FCF Yield 3.36% 3.44% -72%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -1,583 545 2,030
Distribution rate - - -
Net sales 1 186,001 217,958 243,906
EBITDA 1 -4,110 20,093 23,115
EBIT 1 -12,347 13,280 17,460
Net income 1 -20,105 6,919 28,558
Net Debt 1 45,738 37,869 36,145
Reference price 2 15,900.00 10,200.00 11,100.00
Nbr of stocks (in thousands) 12,703 12,703 13,338
Announcement Date 4/2/25 4/2/25 4/7/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.55M
32.69x11.85x24.08x0.6% 1,025B
28.77x6.4x17.91x2.06% 623B
32.89x7.71x15.93x2.67% 459B
104.62x5.85x24.82x2.37% 355B
18.99x4.63x11.47x2.87% 336B
20.13x5.23x12.95x3.06% 270B
20.27x4.21x12x2.1% 247B
25.72x6.72x11.97x2.48% 220B
-44.61x6.5x25.4x2.23% 183B
Average 26.61x 6.57x 17.39x 2.27% 371.82B
Weighted average by Cap. 31.73x 7.64x 18.71x 1.95%

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. LDP Stock
  4. Valuation Lamdong Pharmaceutical