|
End-of-day quote
Ho Chi Minh S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 19,500.00 VND | +1.56% |
|
+4.84% | -13.53% |
| 08-10 | PC1 Group Joint Stock Company Terminates the Operation of the Representative Office in Ho Chi Minh City | CI |
| 08-10 | PC1 Group Joint Stock Company Announces Early Redemption of Bonds | CI |
Company Valuation: Power ConstructionNo.1
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,253,532 | 5,462,747 | 8,956,672 | 8,190,005 | 9,274,484 | 8,020,064 | - | - |
| Change | - | -40.97% | 63.96% | -8.56% | 13.24% | -13.53% | - | - |
| Enterprise Value (EV) | 9,253,532 | 5,462,747 | 8,956,672 | 15,676,832 | 9,274,484 | 8,020,064 | 8,020,064 | 8,020,064 |
| Change | - | -40.97% | 63.96% | 75.03% | -40.84% | -13.53% | 0% | 0% |
| P/E | 13.1x | 13.3x | 72.9x | 19.8x | 10x | 7.42x | 9.1x | 5.82x |
| PBR | 1.97x | 0.76x | 1.73x | 1.48x | 1.42x | 0.81x | 0.74x | - |
| PEG | - | -0.3x | -1x | 0x | 0x | 0.4x | -0.5x | 0.1x |
| Capitalization / Revenue | 0.94x | 0.65x | 1.15x | 0.81x | 0.71x | 0.62x | 0.6x | 0.53x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.62x | 0.6x | 0.53x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 3.21x | 2.89x | 2.3x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 5x | 4.36x | 3.21x |
| EV / FCF | -0x | -0x | 0x | 0x | 0x | 9.2x | 8.69x | 32.7x |
| FCF Yield | -42.2% | -8.05% | 6.31% | 7.86% | 10.3% | 10.9% | 11.5% | 3.05% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1,717 | 998.8 | 298.7 | 1,007 | 2,248 | 2,627 | 2,144 | 3,351 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9,812,942 | 8,357,602 | 7,803,008 | 10,078,077 | 13,085,139 | 13,011,500 | 13,400,500 | 15,276,000 |
| EBITDA 1 | 1,212,053 | 1,927,348 | 1,957,906 | 2,380,302 | 2,945,804 | 2,498,000 | 2,779,000 | 3,488,000 |
| EBIT 1 | 849,758 | 1,300,835 | 1,182,295 | 1,516,153 | 2,064,037 | 1,605,000 | 1,839,000 | 2,497,000 |
| Net income 1 | 691,060 | 459,825 | 136,570 | 460,341 | 1,050,165 | 838,250 | 936,500 | 1,566,000 |
| Net Debt | - | - | - | 7,486,827 | - | - | - | - |
| Reference price 2 | 22,498.49 | 13,281.83 | 21,776.94 | 19,913.04 | 22,550.00 | 19,500.00 | 19,500.00 | 19,500.00 |
| Nbr of stocks (in thousands) | 411,296 | 411,295 | 411,292 | 411,288 | 411,285 | 411,285 | - | - |
| Announcement Date | 1/28/22 | 3/30/23 | 1/31/24 | 1/25/25 | 1/30/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.42x | - | - | - | 310M | |
| 47.69x | 2.22x | 21.16x | 0.08% | 83.06B | |
| 11.66x | 1.01x | 5.56x | 5.01% | 65.78B | |
| 24.23x | 1.89x | 18.64x | 1.2% | 52.28B | |
| 26.3x | 3.27x | 17.72x | 0.26% | 44.95B | |
| 46.04x | 3.72x | 23.46x | 2.11% | 35.57B | |
| 24.61x | 0.61x | 10.09x | 2.53% | 30.04B | |
| 19.78x | 1.37x | 12.83x | 0.23% | 29.13B | |
| 5.19x | 0.34x | 6.65x | 5.43% | 27.85B | |
| 20.73x | 0.39x | 6.11x | 2.97% | 25.91B | |
| Average | 23.37x | 1.65x | 13.58x | 2.2% | 39.49B | |
| Weighted average by Cap. | 27.39x | 1.79x | 14.57x | 2.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PC1 Stock
- Valuation Power ConstructionNo.1
Select your edition
All financial news and data tailored to specific country editions
