Valuation Coteccons Construction

Stocks

End-of-day quote Ho Chi Minh S.E. 21/08/2026			5-day change	1st Jan Change
62,500.00 ^VND	+1.63%		+0.81%	-13.65%

07-15	Coteccons Construction Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended June 30, 2026	CI
05-27	Coteccons Construction Joint Stock Company Announces Change in the Certificate of Business Registration	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,806,154	3,973,640	5,127,142	7,005,094	8,544,016	6,988,951	-	-
Change	-	-17.32%	29.03%	36.63%	21.97%	-18.2%	-	-
Enterprise Value (EV) ¹	1,522,479	3,973,640	5,127,142	7,005,094	8,544,016	6,241,707	5,113,151	4,806,551
Change	-	161%	29.03%	36.63%	21.97%	-26.95%	-9.45%	-6%
P/E	198x	192x	97.3x	-	-	-	-	-
PBR	0.58x	0.48x	-	-	0.97x	0.69x	0.69x	-
PEG	-	-13.6x	1x	-	-	-	-	-
Capitalization / Revenue	0.53x	0.27x	0.76x	0.36x	0.34x	0.24x	0.18x	0.17x
EV / Revenue	0.17x	0.27x	0.76x	0.36x	0.34x	0.18x	0.13x	0.12x
EV / EBITDA	-10.6x	-28x	-	-	14.4x	7.1x	3.99x	3.29x
EV / EBIT	-6.14x	-16x	-	73.5x	17.9x	8.13x	4.32x	4.76x
EV / FCF	4.74x	-2.18x	-	-13.3x	-	21.8x	-18.8x	302x
FCF Yield	21.1%	-45.8%	-	-7.51%	-	4.59%	-5.33%	0.33%
Dividend per Share ²	679.7	-	-	-	-	952	1,000	1,000
Rate of return	1.54%	-	-	-	-	1.52%	1.6%	1.6%
EPS ²	221.8	190.5	481.6	-	-	-	-	-
Distribution rate	306%	-	-	-	-	-	-	-
Net sales ¹	9,087,304	14,538,688	6,748,538	19,227,626	24,866,699	34,339,621	38,383,667	40,970,000
EBITDA ¹	-143,267	-141,735	-	-	592,320	878,978	1,281,000	1,463,000
EBIT ¹	-247,777	-248,024	-	95,330	478,619	768,190	1,184,733	1,008,950
Net income ¹	24,191	20,712	-	-	-	787,855	887,000	1,004,500
Net Debt ¹	-3,283,674	-	-	-	-	-1,879,832	-1,875,800	-2,182,400
Reference price ²	44,013.61	36,598.64	46,870.75	63,582.77	77,551.02	62,500.00	62,500.00	62,500.00
Nbr of stocks (in thousands)	109,197	108,573	109,389	110,173	110,173	111,823	-	-
Announcement Date	27/01/22	30/01/23	28/07/23	01/08/24	30/07/25	30/07/26	-	-

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.($)
COTECCONS CONSTRUCTION	-	0.18x	5.67x	-	268M
QUANTA SERVICES, INC.	55.8x	2.55x	24.36x	0.07%	96.12B
VINCI	13.13x	1.11x	6.08x	4.46%	77.18B
COMFORT SYSTEMS USA, INC.	34.09x	4.29x	23.27x	0.2%	58.17B
LARSEN & TOUBRO LIMITED	27.37x	2.09x	20.54x	1.1%	58.78B
FERROVIAL N.V.	55.42x	4.42x	28.13x	1.57%	45.26B
HOCHTIEF AG	29.72x	0.73x	12.12x	2.08%	37.56B
EMCOR GROUP, INC.	23.71x	1.62x	14.94x	0.19%	34.26B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.52x	0.5x	7.92x	2.41%	33.97B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.47x	0.3x	5.97x	6.3%	26.98B
Average	29.80x	1.78x	14.90x	2.04%	46.85B
Weighted average by Cap.	32.80x	2.16x	17.17x	1.78%