Company Valuation: SADICO Can ThoCorporation

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 167,310 152,100 94,302
Change - -9.09% -38%
Enterprise Value (EV) 1 348,305 289,917 247,086
Change - -16.76% -14.77%
P/E 14x -5.71x -2.04x
PBR 0.58x 0.64x 0.53x
PEG - 0x -0x
Capitalization / Revenue 0.12x 0.14x 0.09x
EV / Revenue 0.26x 0.27x 0.24x
EV / EBITDA 4.47x -39.9x -5.31x
EV / EBIT 12x -6.63x -2.97x
EV / FCF 10.7x 10.4x 5.42x
FCF Yield 9.34% 9.63% 18.4%
Dividend per Share 2 - 1,000 -
Rate of return - 6.67% -
EPS 2 1,179 -2,626 -4,550
Distribution rate - -38.1% -
Net sales 1 1,342,172 1,084,879 1,014,628
EBITDA 1 77,891 -7,258 -46,493
EBIT 1 28,922 -43,695 -83,071
Net income 1 18,829 -26,630 -46,140
Net Debt 1 180,995 137,817 152,784
Reference price 2 16,500.00 15,000.00 9,300.00
Nbr of stocks (in thousands) 10,140 10,140 10,140
Announcement Date 4/4/25 4/4/25 4/3/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.58M
13.67x1.34x8.16x6.16% 19.61B
23.12x2.06x9.92x1.58% 7.84B
59.14x - - - 2.16B
14.18x1.13x7.63x2.77% 1.42B
10.43x - - - 1.41B
9.63x1.51x7.93x3.64% 1.4B
22.99x - - - 1.18B
Average 21.88x 1.51x 8.41x 3.54% 4.38B
Weighted average by Cap. 18.63x 1.52x 8.58x 4.7%

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. SDG Stock
  4. Valuation SADICO Can ThoCorporation