Valuation IDICO Corporation -

Stocks

End-of-day quote HANOI S.E. 11/11/2026			5-day change	1st Jan Change
35,800.00 ^VND	-0.56%		+1.42%	+8.19%

11-02	IDICO Corporation - JSC Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
07-31	IDICO Corporation - JSC Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,780,000	10,460,998	17,192,996	18,380,996	13,813,757	14,944,598	-	-
Change	-	-51.97%	64.35%	6.91%	-24.85%	8.19%	-	-
Enterprise Value (EV)	24,817,250	10,460,998	18,444,132	19,328,989	19,137,869	14,944,598	14,944,598	14,944,598
Change	-	-57.85%	76.31%	4.8%	-0.99%	-21.91%	0%	0%
P/E	-	4.53x	12.3x	9.21x	7.15x	7.1x	6.4x	5.57x
PBR	5.59x	1.96x	3.46x	3.27x	2.14x	1.81x	1.6x	-
PEG	-	-	-0.3x	0.2x	-2.2x	0.8x	0.6x	0.4x
Capitalization / Revenue	5.06x	1.27x	2.38x	2.08x	1.61x	1.61x	1.38x	1.24x
EV / Revenue	0x	0x	0x	0x	0x	1.61x	1.38x	1.24x
EV / EBITDA	0x	0x	0x	0x	0x	4.46x	3.76x	3.24x
EV / EBIT	0x	0x	0x	0x	0x	4.96x	4.49x	3.81x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2,156	3,162	2,767	-	-	3,000	3,000	3,000
Rate of return	4.13%	12.6%	6.72%	-	-	8.38%	8.38%	8.38%
EPS ²	-	5,534	3,337	4,783	4,627	5,039	5,593	6,430
Distribution rate	-	57.1%	82.9%	-	-	59.5%	53.6%	46.7%
Net sales ¹	4,301,236	8,242,182	7,237,032	8,846,469	8,588,312	9,286,600	10,864,000	12,013,000
EBITDA ¹	1,105,259	4,259,740	2,917,205	4,292,139	3,826,361	3,347,500	3,977,000	4,612,000
EBIT ¹	716,669	3,201,783	2,059,890	2,939,478	2,663,867	3,015,750	3,331,000	3,927,000
Net income ¹	-	2,310,196	1,392,964	1,996,357	1,931,791	2,066,800	2,306,000	2,712,000
Net Debt	3,037,250	-	1,251,135	947,993	5,324,112	-	-	-
Reference price ²	52,173.91	25,059.29	41,185.77	44,031.62	33,090.91	35,800.00	35,800.00	35,800.00
Nbr of stocks (in thousands)	417,450	417,450	417,450	417,450	417,449	417,447	-	-
Announcement Date	01/04/22	31/01/23	01/02/24	24/01/25	29/01/26	-	-	-

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.($)
IDICO CORPORATION -	7.1x	-	-	8.38%	583M
BERKSHIRE HATHAWAY INC.	17.97x	-	-	-.--%	1,251B
HITACHI, LTD.	22.67x	1.79x	10.73x	1.23%	139B
3M COMPANY	24.55x	4.19x	14.2x	1.7%	97.6B
ILLINOIS TOOL WORKS INC.	25.14x	5.36x	18.3x	2.23%	82.05B
HONEYWELL INTERNATIONAL INC.	10.26x	4.12x	18.76x	2.26%	72.24B
MITSUBISHI HEAVY INDUSTRIES, LTD.	22.55x	1.69x	12.98x	0.96%	65.99B
MITSUBISHI ELECTRIC CORPORATION	18.63x	1.48x	10.25x	1.31%	62.96B
DSM-FIRMENICH	51.72x	3.18x	16.33x	2.36%	29.08B
Average	22.29x	3.12x	14.51x	2.27%	200B
Weighted average by Cap.	19.44x	3.08x	14.05x	0.5%