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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 49.78M
58.64x2.67x25.57x0.07% 101B
13.79x1.15x6.32x4.24% 80.3B
34.96x4.4x23.9x0.19% 59.54B
26.83x2.07x20.36x1.13% 58.47B
54.46x4.65x29.24x1.52% 47.82B
31.55x0.77x12.82x1.96% 39.35B
24.94x1.71x15.74x0.19% 36.03B
25.6x0.52x8.23x2.31% 34.92B
4.43x0.29x5.47x6.31% 27.68B
Average 30.58x 2.03x 16.40x 1.99% 48.52B
Weighted average by Cap. 33.89x 2.24x 17.75x 1.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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