POWER ENGINEERING CONSULTING2 |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46,700 VND | -0.95% |
|
-2.71% | +23.54% |
Valuation
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 1,875,190 | 2,552,489 | 3,153,472 | - | - |
| Enterprise Value (EV) 1 | 1,875,190 | 2,552,489 | 3,153,472 | 3,153,472 | 3,153,472 |
| P/E ratio | 7.32 x | 48.2 x | 41.3 x | 9.1 x | 8.48 x |
| Yield | - | - | 2.14% | 2.14% | 2.14% |
| Capitalization / Revenue | - | - | 1.47 x | 0.32 x | 0.29 x |
| EV / Revenue | - | - | 1.47 x | 0.32 x | 0.29 x |
| EV / EBITDA | - | - | 23.9 x | 6.08 x | 5.74 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 67,528 | 67,526 | 67,526 | - | - |
| Reference price 2 | 27,769 | 37,800 | 46,700 | 46,700 | 46,700 |
| Announcement Date | 1/21/20 | 1/31/24 | - | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 2,141,000 | 9,921,000 | 10,704,000 |
| EBITDA 1 | - | - | 132,000 | 519,000 | 549,000 |
| EBIT 1 | - | - | 94,000 | 479,000 | 508,000 |
| Operating Margin | - | - | 4.39% | 4.83% | 4.75% |
| Earnings before Tax (EBT) 1 | - | - | 106,000 | 483,000 | 518,000 |
| Net income 1 | 256,309 | 53,014 | 85,000 | 386,000 | 414,000 |
| Net margin | - | - | 3.97% | 3.89% | 3.87% |
| EPS 2 | 3,796 | 785.0 | 1,130 | 5,134 | 5,506 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 1,000 | 1,000 | 1,000 |
| Announcement Date | 1/21/20 | 1/31/24 | - | - | - |
1VND in Million2VND
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 6.3% | 25.6% | 22.5% |
| ROA (Net income/ Total Assets) | - | - | 3% | 7.1% | 5.5% |
| Assets 1 | - | - | 2,833,333 | 5,436,620 | 7,527,273 |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 21,000 | 55,000 | 59,000 |
| Capex / Sales | - | - | 0.98% | 0.55% | 0.55% |
| Announcement Date | 1/21/20 | 1/31/24 | - | - | - |
1VND in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
46,700
VND
Average target price
58,300
VND
Spread / Average Target
+24.84%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +23.54% | 125M | |
| +8.66% | 5.03B | |
| +28.46% | 2.21B | |
| +34.03% | 2.11B | |
| +31.28% | 1.82B | |
| -16.99% | 1.5B | |
| +68.34% | 1.03B | |
| -0.55% | 1.02B | |
| +13.65% | 970M | |
| +21.05% | 893M |
- Stock Market
- Equities
- TV2 Stock
- Financials Power Engineering Consulting2
