Valuation Licogi 13

Stocks

End-of-day quote HANOI S.E. 2026-10-01			5-day change	1st Jan Change
2,900.00 ^VND	0.00%		-3.33%	-29.27%

07-31	Licogi 13 Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-06	Licogi 13 Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	405,149	282,662	386,305
Change	-	-30.23%	36.67%
Enterprise Value (EV) ¹	3,139,195	3,043,143	3,098,414
Change	-	-3.06%	1.82%
P/E	-152x	135x	17x
PBR	1.55x	0.29x	0.39x
PEG	-	-1x	0x
Capitalization / Revenue	0.12x	0.08x	0.08x
EV / Revenue	0.95x	0.82x	0.66x
EV / EBITDA	79.8x	41.2x	18.4x
EV / EBIT	-156x	70.6x	25.7x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-28.26	22.17	241.2
Distribution rate	-	-	-
Net sales ¹	3,321,343	3,695,152	4,661,810
EBITDA ¹	39,346	73,888	168,160
EBIT ¹	-20,099	43,080	120,644
Net income ¹	-1,885	2,089	22,726
Net Debt ¹	2,734,046	2,760,481	2,712,109
Reference price ²	4,300.00	3,000.00	4,100.00
Nbr of stocks (in thousands)	94,221	94,221	94,221
Announcement Date	4/2/25	4/2/25	4/2/26

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.($)
LICOGI 13	-	-	-	-	10.52M
QUANTA SERVICES, INC.	55.44x	2.56x	24.44x	0.07%	96.6B
VINCI	11.77x	1.02x	5.58x	4.96%	67.3B
COMFORT SYSTEMS USA, INC.	34.05x	4.28x	23.25x	0.2%	58.12B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.22x	1.17%	53.88B
FERROVIAL N.V.	49.42x	3.97x	25.09x	1.96%	38.91B
EMCOR GROUP, INC.	23.03x	1.57x	14.49x	0.2%	33.28B
HOCHTIEF AG	26.55x	0.67x	10.98x	2.32%	33.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.42x	6.71x	2.86%	28.65B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.73B
Average	28.01x	1.86x	15.08x	2.15%	43.66B
Weighted average by Cap.	31.63x	2.11x	16.71x	1.85%