Company Valuation: Power Engineering Consulting2

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,552,489 2,255,374 2,326,276 1,823,206 - -
Change - -11.64% 3.14% -21.63% - -
Enterprise Value (EV) 2,552,489 2,255,374 2,326,276 1,823,206 1,823,206 1,823,206
Change - -11.64% 3.14% -21.63% 0% 0%
P/E 48.2x 34.9x 24.6x 21x 14.2x 9.13x
PBR - - 1.74x - - -
PEG - 1.6x 0.5x -2.65x 0.3x 0.2x
Capitalization / Revenue - 1.69x 1.78x 0.54x 0.32x 0.29x
EV / Revenue - 0x 0x 0.54x 0.32x 0.29x
EV / EBITDA - 0x 0x 16.4x 9.12x 6.33x
EV / EBIT - 0x 0x 24.6x 11.3x 7.38x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 1,000 1,000 1,000 1,000
Rate of return - - 2.9% 3.7% 3.7% 3.7%
EPS 2 785 958 1,399 1,288 1,902 2,956
Distribution rate - - 71.5% 77.6% 52.6% 33.8%
Net sales 1 - 1,336,238 1,306,278 3,357,000 5,703,000 6,296,000
EBITDA 1 - 122,889 97,808 111,000 200,000 288,000
EBIT 1 - 74,804 51,959 74,000 162,000 247,000
Net income 1 53,014 64,690 94,436 109,000 162,000 251,000
Net Debt - - - - - -
Reference price 2 37,800.00 33,400.00 34,450.00 27,000.00 27,000.00 27,000.00
Nbr of stocks (in thousands) 67,526 67,526 67,526 67,526 - -
Announcement Date 31/01/24 23/01/25 30/01/26 - - -
1VND in Million2VND
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.58x - - 3.6% 70.65M
51.98x2.5x23.47x0.07% 93.53B
12.14x1.03x5.7x4.8% 67.2B
25.58x1.96x19.83x1.14% 55.9B
26.12x3.2x17.76x0.25% 43.05B
52.95x4.14x25.95x1.78% 40.82B
26.55x0.66x10.87x2.34% 31.4B
20.54x1.44x13.31x0.23% 29.75B
5.32x0.34x6.69x5.3% 28.87B
21.89x0.41x6.53x2.79% 26.92B
Average 26.47x 1.74x 14.46x 2.23% 41.75B
Weighted average by Cap. 30.14x 1.93x 15.85x 1.88%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Power Engineering Consulting2

Historical PBR trend

Valuation ratios - PBR - Power Engineering Consulting2

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Power Engineering Consulting2

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Power Engineering Consulting2


Year-on-year evolution of the Yield

Valuation ratios - Yield - Power Engineering Consulting2
  1. Stock Market
  2. Stocks
  3. TV2 Stock
  4. Valuation Power Engineering Consulting2