Valuation Ba Ria Thermal Power

Stocks

End-of-day quote Ho Chi Minh S.E. 10/11/2026			5-day change	1st Jan Change
6,570.00 ^VND	-0.15%		+0.46%	-26.92%

10-20	Ba Ria Thermal Power Joint Stock Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
09-23	Ba Ria Thermal Power Joint Stock Company Announces Cash Dividends for Fiscal Year 2025, Payable on 11 November 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	880,065	1,076,644	846,798	961,721	725,827	543,766
Change	-	22.34%	-21.35%	13.57%	-24.53%	-25.08%
Enterprise Value (EV) ¹	686,994	970,926	697,396	779,423	572,000	375,083
Change	-	41.33%	-28.17%	11.76%	-26.61%	-34.43%
P/E	10.9x	8.46x	12x	13.4x	17x	12.8x
PBR	0.72x	0.84x	0.68x	0.8x	0.68x	0.51x
PEG	-	0.1x	-0.3x	8.8x	-0.4x	-22.3x
Capitalization / Revenue	1.17x	0.89x	1.65x	1.23x	2.03x	2.07x
EV / Revenue	0.92x	0.8x	1.36x	1x	1.6x	1.42x
EV / EBITDA	6.57x	13.6x	14.9x	27.1x	20.9x	6.15x
EV / EBIT	10.6x	32.2x	-580x	-31.4x	-21.6x	47.5x
EV / FCF	1.76x	-10.8x	-8.42x	11.1x	6.85x	7.48x
FCF Yield	57%	-9.22%	-11.9%	9.04%	14.6%	13.4%
Dividend per Share ²	1,100	1,500	1,200	3,127	330	500
Rate of return	7.56%	8.43%	8.57%	19.7%	2.75%	5.56%
EPS ²	1,338	2,103	1,170	1,187	707.9	703.8
Distribution rate	82.2%	71.3%	103%	263%	46.6%	71%
Net sales ¹	750,177	1,212,907	513,492	779,821	357,407	263,278
EBITDA ¹	104,616	71,295	46,927	28,734	27,380	60,985
EBIT ¹	64,673	30,145	-1,202	-24,859	-26,429	7,898
Net income ¹	80,930	127,218	70,744	71,821	42,817	42,571
Net Debt ¹	-193,071	-105,717	-149,402	-182,298	-153,827	-168,683
Reference price ²	14,550.00	17,800.00	14,000.00	15,900.00	12,000.00	8,990.00
Nbr of stocks (in thousands)	60,486	60,486	60,486	60,486	60,486	60,486
Announcement Date	31/03/21	28/03/22	17/03/23	01/04/24	27/03/25	31/03/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BA RIA THERMAL POWER	-	-	-	-	15.6M
ADANI POWER LIMITED	29.24x	6.91x	19.01x	-.--%	42.38B
NTPC LTD	14.48x	3.07x	11.3x	2.91%	34.01B
CGN POWER CO., LTD.	13.73x	6.46x	13.64x	3.18%	33.02B
HUANENG LANCANG RIVER HYDROPOWER INC.	23.55x	11.38x	16.41x	1.93%	30.67B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	26.82x	8.18x	13.34x	1.74%	30.2B
ADANI GREEN ENERGY LIMITED	86.52x	20.42x	23.85x	-.--%	25.46B
SDIC POWER HOLDINGS CO., LTD	17.32x	4.96x	9.82x	3.21%	18.85B
Average	30.24x	8.77x	15.34x	1.85%	27B
Weighted average by Cap.	29.11x	8.48x	15.56x	1.75%