Company Valuation: Power Engineering Consulting2

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,552,489 2,255,374 2,326,276 1,711,788 - -
Change - -11.64% 3.14% -26.42% - -
Enterprise Value (EV) 2,552,489 2,255,374 2,326,276 1,711,788 1,711,788 1,711,788
Change - -11.64% 3.14% -26.42% 0% 0%
P/E 48.2x 34.9x 24.6x 19.7x 13.3x 8.58x
PBR - - 1.74x - - -
PEG - 1.6x 0.5x -2.48x 0.3x 0.2x
Capitalization / Revenue - 1.69x 1.78x 0.51x 0.3x 0.27x
EV / Revenue - 0x 0x 0.51x 0.3x 0.27x
EV / EBITDA - 0x 0x 15.4x 8.56x 5.94x
EV / EBIT - 0x 0x 23.1x 10.6x 6.93x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 1,000 1,000 1,000 1,000
Rate of return - - 2.9% 3.94% 3.94% 3.94%
EPS 2 785 958 1,399 1,288 1,902 2,956
Distribution rate - - 71.5% 77.6% 52.6% 33.8%
Net sales 1 - 1,336,238 1,306,278 3,357,000 5,703,000 6,296,000
EBITDA 1 - 122,889 97,808 111,000 200,000 288,000
EBIT 1 - 74,804 51,959 74,000 162,000 247,000
Net income 1 53,014 64,690 94,436 109,000 162,000 251,000
Net Debt - - - - - -
Reference price 2 37,800.00 33,400.00 34,450.00 25,350.00 25,350.00 25,350.00
Nbr of stocks (in thousands) 67,526 67,526 67,526 67,526 - -
Announcement Date 1/31/24 1/23/25 1/30/26 - - -
1VND in Million2VND
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.68x - - 3.94% 65.88M
58.37x2.69x25.68x0.06% 102B
11.76x1.02x5.57x4.97% 66.61B
35.58x4.48x24.33x0.19% 60.72B
24.84x1.93x18.95x1.19% 52.74B
49.38x3.96x25.08x1.96% 38.53B
24.02x1.64x15.14x0.19% 34.7B
27.92x0.7x11.55x2.21% 34.5B
22.53x0.44x7.03x2.74% 29.63B
5.01x0.31x5.98x5.63% 26.75B
Average 27.91x 1.91x 15.48x 2.31% 44.59B
Weighted average by Cap. 32.95x 2.18x 17.31x 1.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TV2 Stock
  4. Valuation Power Engineering Consulting2