Company Valuation: Son Ha Development of Renewable Energy

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 103,523 101,682
Change - -1.78%
Enterprise Value (EV) 1 158,088 177,483
Change - 12.27%
P/E 8.54x 8.11x
PBR 0.69x 0.62x
PEG - 2.44x
Capitalization / Revenue 0.53x 0.27x
EV / Revenue 0.8x 0.48x
EV / EBITDA 8.68x 10.6x
EV / EBIT 9.91x 12.1x
EV / FCF -13.5x -6.32x
FCF Yield -7.42% -15.8%
Dividend per Share 2 - -
Rate of return - -
EPS 2 811 838
Distribution rate - -
Net sales 1 196,408 372,771
EBITDA 1 18,217 16,722
EBIT 1 15,955 14,720
Net income 1 12,250 12,531
Net Debt 1 54,566 75,801
Reference price 2 6,923.08 6,800.00
Nbr of stocks (in thousands) 14,953 14,953
Announcement Date 3/11/26 3/11/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.93M
18.87x2.5x11.23x2.71% 273B
26.06x3.06x16.68x2.01% 251B
31.33x4.02x18.54x1.56% 195B
37.8x5.52x23.56x1.02% 163B
42.6x5.72x25.49x1% 143B
43.36x7.13x28.73x0.1% 101B
91.2x11.63x64.73x0.35% 98.55B
32.18x5.2x18.06x1.4% 87.72B
30.48x5.37x19.99x1.28% 55.01B
Average 39.32x 5.57x 25.22x 1.27% 136.69B
Weighted average by Cap. 35.04x 4.80x 22.17x 1.53%

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. SHE Stock
  4. Valuation Son Ha Development of Renewable Energy