Valuation Power ConstructionNo.1

Stocks

End-of-day quote Ho Chi Minh S.E. 2026-09-21			5-day change	1st Jan Change
20,150.00 ^VND	+0.50%		-1.23%	-10.64%

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

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	8,287,400	-	-
Change	-	-40.97%	63.96%	-8.56%	13.24%	-10.64%	-	-
Enterprise Value (EV)	9,253,532	5,462,747	8,956,672	15,676,832	9,274,484	8,287,400	8,287,400	8,287,400
Change	-	-40.97%	63.96%	75.03%	-40.84%	-10.64%	0%	0%
P/E	13.1x	13.3x	72.9x	19.8x	10x	7.67x	7.74x	6.01x
PBR	1.97x	0.76x	1.73x	1.48x	1.42x	0.84x	0.77x	-
PEG	-	-0.3x	-1x	0x	0x	0.5x	-8.35x	0.2x
Capitalization / Revenue	0.94x	0.65x	1.15x	0.81x	0.71x	0.63x	0.56x	0.54x
EV / Revenue	0x	0x	0x	0x	0x	0.63x	0.56x	0.54x
EV / EBITDA	0x	0x	0x	0x	0x	3.32x	2.66x	2.38x
EV / EBIT	0x	0x	0x	0x	0x	5.16x	4.51x	3.32x
EV / FCF	-0x	-0x	0x	0x	0x	9.5x	8.98x	33.8x
FCF Yield	-42.2%	-8.05%	6.31%	7.86%	10.3%	10.5%	11.1%	2.96%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1,717	998.8	298.7	1,007	2,248	2,627	2,602	3,351
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,812,942	8,357,602	7,803,008	10,078,077	13,085,139	13,226,400	14,773,333	15,276,000
EBITDA ¹	1,212,053	1,927,348	1,957,906	2,380,302	2,945,804	2,498,000	3,117,000	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	827,500	1,106,667	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	20,150.00	20,150.00	20,150.00
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

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.($)
POWER CONSTRUCTIONNO.1	7.63x	-	-	-	317M
MASTEC, INC.	34.48x	1.09x	12.4x	-.--%	17B
MYR GROUP INC.	23.18x	1x	12.67x	-	4.35B
SOLV ENERGY, INC.	22.42x	0.81x	6.46x	-	3.27B
LS MARINE SOLUTION CO., LTD.	71.43x	-	-	-	1.25B
AL-BABTAIN POWER AND TELECOMMUNICATIONS COMPANY	6.47x	1.42x	6.13x	4.33%	983M
SKIPPER LIMITED	24.19x	-	-	-	720M
ITG, INC.	74.49x	0.7x	5.4x	-	613M
Average	33.04x	1.00x	8.61x	2.16%	3.56B
Weighted average by Cap.	32.32x	1.04x	11.31x	0.24%