Company Valuation: Visicons Construction and Investment

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 107,359 186,818 216,818
Change - 74.01% 16.06%
Enterprise Value (EV) 1 190,372 174,649 130,493
Change - -8.26% -25.28%
P/E 6.83x 7.75x 6.3x
PBR 0.82x 1.25x 1.24x
PEG - 0.1x 0.1x
Capitalization / Revenue 0.08x 0.11x 0.1x
EV / Revenue 0.15x 0.11x 0.06x
EV / EBITDA 7.51x 4.04x 2.59x
EV / EBIT 8.23x 4.26x 2.74x
EV / FCF 1.33x 1.47x 2.31x
FCF Yield 75.2% 67.9% 43.3%
Dividend per Share 2 352.9 776.4 -
Rate of return 4.1% 5.18% -
EPS 2 1,261 1,935 2,759
Distribution rate 28% 40.1% -
Net sales 1 1,283,261 1,647,088 2,207,587
EBITDA 1 25,361 43,270 50,302
EBIT 1 23,129 40,962 47,631
Net income 1 15,782 24,119 34,395
Net Debt 1 83,014 -12,169 -86,325
Reference price 2 8,610.95 14,984.47 17,391.30
Nbr of stocks (in thousands) 12,468 12,467 12,467
Announcement Date 4/3/25 4/3/25 3/25/26
1VND in Million2VND
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.63M
54.89x2.53x24.16x0.07% 95.45B
12.2x1.05x5.74x4.79% 70.02B
33.47x4.21x22.83x0.2% 57.13B
26.39x2.03x19.95x1.12% 56.41B
50.9x4.04x25.58x1.92% 39.78B
27.23x0.68x11.26x2.27% 34.07B
22.95x1.56x14.44x0.2% 33.16B
21.61x0.43x6.84x2.8% 29.31B
4.94x0.31x5.78x5.95% 26.35B
Average 28.29x 1.87x 15.18x 2.15% 44.17B
Weighted average by Cap. 31.63x 2.10x 16.69x 1.85%

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. VC6 Stock
  4. Valuation Visicons Construction and Investment