Company Valuation: Visicons Construction and Investment

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 107,359 186,818 216,818
Change - 74.01% 16.06%
Enterprise Value (EV) 1 190,372 174,649 130,493
Change - -8.26% -25.28%
P/E 6.83x 7.75x 6.3x
PBR 0.82x 1.25x 1.24x
PEG - 0.1x 0.1x
Capitalization / Revenue 0.08x 0.11x 0.1x
EV / Revenue 0.15x 0.11x 0.06x
EV / EBITDA 7.51x 4.04x 2.59x
EV / EBIT 8.23x 4.26x 2.74x
EV / FCF 1.33x 1.47x 2.31x
FCF Yield 75.2% 67.9% 43.3%
Dividend per Share 2 352.9 776.4 -
Rate of return 4.1% 5.18% -
EPS 2 1,261 1,935 2,759
Distribution rate 28% 40.1% -
Net sales 1 1,283,261 1,647,088 2,207,587
EBITDA 1 25,361 43,270 50,302
EBIT 1 23,129 40,962 47,631
Net income 1 15,782 24,119 34,395
Net Debt 1 83,014 -12,169 -86,325
Reference price 2 8,610.95 14,984.47 17,391.30
Nbr of stocks (in thousands) 12,468 12,467 12,467
Announcement Date 03/04/25 03/04/25 25/03/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.3M
58.53x2.67x25.52x0.07% 101B
13.57x1.14x6.24x4.31% 78.84B
34.83x4.38x23.8x0.19% 59.31B
27.05x2.07x20.34x1.12% 58.27B
57.18x4.64x29.34x1.54% 47.28B
31.02x0.76x12.6x1.99% 38.62B
24.94x1.71x15.74x0.19% 36.03B
25.43x0.52x8.17x2.32% 34.63B
4.43x0.29x5.47x6.31% 27.68B
Average 30.78x 2.02x 16.36x 2% 48.15B
Weighted average by Cap. 34.10x 2.23x 17.73x 1.73%

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. VC6 Stock
  4. Valuation Visicons Construction and Investment