Valuation SCI

Stocks

End-of-day quote HANOI S.E. 2026-09-04			5-day change	1st Jan Change
7,600.00 ^VND	-2.56%		-1.30%	-16.48%

08-06	SCI Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
04-29	SCI 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	855,376	793,075	947,210
Change	-	-7.28%	19.44%
Enterprise Value (EV) ¹	1,874,281	2,692,989	2,165,502
Change	-	43.68%	-19.59%
P/E	9.3x	19.9x	11.4x
PBR	0.64x	0.58x	0.65x
PEG	-	-0.4x	0x
Capitalization / Revenue	0.53x	0.57x	0.66x
EV / Revenue	1.16x	1.92x	1.52x
EV / EBITDA	4.74x	6.73x	4.25x
EV / EBIT	10.8x	25.2x	9.83x
EV / FCF	7.24x	-10.3x	4.42x
FCF Yield	13.8%	-9.74%	22.6%
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	887.6	383.8	795.8
Distribution rate	-	-	-
Net sales ¹	1,622,715	1,402,573	1,427,525
EBITDA ¹	395,793	400,013	509,725
EBIT ¹	173,463	107,029	220,331
Net income ¹	92,412	39,984	82,836
Net Debt ¹	1,018,905	1,899,915	1,218,292
Reference price ²	8,253.97	7,619.05	9,100.00
Nbr of stocks (in thousands)	103,632	104,091	104,089
Announcement Date	4/2/25	4/2/25	3/26/26

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.($)
SCI	-	-	-	-	30.36M
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.53x	1.07x	5.86x	4.66%	73.38B
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	57.79B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	41.9B
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	37.25B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	32.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	27.08B
Average	28.99x	1.89x	15.44x	2.04%	45.4B
Weighted average by Cap.	31.81x	2.08x	16.65x	1.81%