POWER ENGINEERING CONSULTING2 |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35,250 VND | +0.57% |
|
-2.76% | -6.75% |
Valuation
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 1,875,190 | 2,552,489 | 2,380,297 | - | - |
| Enterprise Value (EV) 1 | 1,875,190 | 2,552,489 | 2,380,297 | 2,380,297 | 2,380,297 |
| P/E ratio | 7.32 x | 48.2 x | 31.2 x | 6.87 x | 6.4 x |
| Yield | - | - | 2.84% | 2.84% | 2.84% |
| Capitalization / Revenue | - | - | 1.11 x | 0.24 x | 0.22 x |
| EV / Revenue | - | - | 1.11 x | 0.24 x | 0.22 x |
| EV / EBITDA | - | - | 18 x | 4.59 x | 4.34 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 | 35,250 | 35,250 | 35,250 |
| 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
35,250
VND
Average target price
58,300
VND
Spread / Average Target
+65.39%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.75% | 93.96M | |
| -14.43% | 3.79B | |
| +54.25% | 2.35B | |
| +13.91% | 1.87B | |
| +20.86% | 1.67B | |
| -15.42% | 1.5B | |
| +14.56% | 1.13B | |
| +18.13% | 1.02B | |
| +36.71% | 959M | |
| +38.61% | 918M |
- Stock Market
- Equities
- TV2 Stock
- Financials Power Engineering Consulting2
