Valuation Dat Phuong

Stocks

End-of-day quote Ho Chi Minh S.E. 11/09/2026			5-day change	1st Jan Change
27,050.00 ^VND	-2.35%		-7.04%	-27.87%

08-05	Dat Phuong Group Joint Stock Company Announces the Award of Construction Contract	CI
07-31	Dat Phuong Group Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,795,487	2,497,932	2,897,979	3,779,964	3,207,781	-	-
Change	-	39.12%	16.02%	30.43%	-15.14%	-	-
Enterprise Value (EV) ¹	1,795,487	2,497,932	4,279,333	3,779,964	5,945,981	5,791,181	4,226,881
Change	-	39.12%	71.32%	-11.67%	57.3%	-2.6%	-27.01%
P/E	4.71x	12.3x	13x	11.7x	8.28x	5.72x	3.63x
PBR	-	1.38x	1.47x	-	0.78x	-	-
PEG	-	-0.3x	1.3x	0.3x	4.43x	0.1x	0.1x
Capitalization / Revenue	0.54x	0.72x	0.81x	0.84x	0.48x	0.41x	0.37x
EV / Revenue	0.54x	0.72x	1.2x	0.84x	0.89x	0.74x	0.49x
EV / EBITDA	-	5.43x	7.19x	5.21x	5.46x	4.08x	2.3x
EV / EBIT	-	7.86x	9.54x	6.52x	6.93x	5.59x	2.77x
EV / FCF	-	5.27x	-9.15x	-2.44x	19.1x	21.1x	4.38x
FCF Yield	-	19%	-10.9%	-41%	5.24%	4.74%	22.8%
Dividend per Share ²	-	625	-	-	800	800	800
Rate of return	-	2.52%	-	-	2.96%	2.96%	2.96%
EPS ²	3,779	2,014	2,216	3,207	3,267	4,732	7,445
Distribution rate	-	31%	-	-	24.5%	16.9%	10.7%
Net sales ¹	3,319,477	3,450,140	3,577,130	4,483,984	6,703,475	7,790,067	8,604,050
EBITDA ¹	-	460,122	594,918	725,427	1,089,500	1,418,500	1,840,000
EBIT ¹	-	317,780	448,703	579,556	858,533	1,035,300	1,525,600
Net income ¹	-	203,043	223,352	327,129	415,275	556,350	883,000
Net Debt ¹	-	-	1,381,353	-	2,738,200	2,583,400	1,019,100
Reference price ²	17,812.50	24,781.25	28,750.00	37,500.00	27,050.00	27,050.00	27,050.00
Nbr of stocks (in thousands)	100,799	100,799	100,799	100,799	118,587	-	-
Announcement Date	16/03/23	22/03/24	23/01/25	19/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAT PHUONG	8.28x	0.89x	5.46x	2.96%	124M
STERLING INFRASTRUCTURE, INC.	29.14x	3.68x	16.64x	-	15.63B
CONSTRUCTION PARTNERS, INC.	33.53x	2x	13.03x	-.--%	5.66B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	19.16x	4.74x	8.18x	1.43%	2.48B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.63x	-	-	-	1.13B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	17.23x	1.63x	8.97x	0.77%	1.04B
TOA CORPORATION	9.49x	-	-	4.23%	1.04B
G R INFRAPROJECTS LIMITED	9.86x	0.88x	7.79x	0.86%	867M
Average	16.29x	2.30x	10.01x	1.71%	3.5B
Weighted average by Cap.	26.25x	3.22x	14.38x	0.88%