Company Valuation: Lam Dong Investment and Hydraulic Construction

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 757,440 1,036,800 1,687,680
Change - 36.88% 62.78%
Enterprise Value (EV) 1 639,111 888,477 1,604,355
Change - 39.02% 80.57%
P/E 9.31x 15.5x 13.7x
PBR 1.71x 2.18x 2.89x
PEG - -0.9x 0.2x
Capitalization / Revenue 0.68x 0.86x 1.1x
EV / Revenue 0.57x 0.74x 1.05x
EV / EBITDA 2.67x 4.37x 5.88x
EV / EBIT 4.13x 7.28x 8.95x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 1,250 -
Rate of return - 3.47% -
EPS 2 2,825 2,325 4,275
Distribution rate - 53.8% -
Net sales 1 1,119,271 1,204,784 1,528,107
EBITDA 1 239,337 203,085 272,876
EBIT 1 154,641 121,999 179,237
Net income 1 81,669 66,967 123,123
Net Debt 1 -118,329 -148,323 -83,325
Reference price 2 26,300.00 36,000.00 58,600.00
Nbr of stocks (in thousands) 28,800 28,800 28,800
Announcement Date 31/03/25 31/03/25 31/03/26
1VND in Million2VND
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 50.33M
60.49x2.78x26.56x0.06% 105B
11.89x1.03x5.62x4.92% 66.98B
35.85x4.52x24.53x0.19% 61.18B
24.95x1.93x19x1.18% 52.6B
46.83x3.79x23.97x2.07% 36.34B
23.95x1.64x15.09x0.19% 34.61B
27.64x0.69x11.34x2.25% 33.7B
22.07x0.41x6.56x2.8% 27.67B
5.01x0.31x5.98x5.63% 26.75B
Average 28.74x 1.90x 15.41x 2.14% 44.53B
Weighted average by Cap. 33.43x 2.20x 17.51x 1.79%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Lam Dong Investment and Hydraulic Construction

Historical PBR trend

Valuation ratios - PBR - Lam Dong Investment and Hydraulic Construction

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Lam Dong Investment and Hydraulic Construction

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Lam Dong Investment and Hydraulic Construction

  1. Stock Market
  2. Stocks
  3. LHC Stock
  4. Valuation Lam Dong Investment and Hydraulic Construction