Valuation Coteccons Construction

Stocks

End-of-day quote Ho Chi Minh S.E. 22/09/2026			5-day change	1st Jan Change
58,500.00 ^VND	-0.34%		+0.34%	-19.18%

15/07	Coteccons Construction Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended June 30, 2026	CI
27/05	Coteccons Construction Joint Stock Company Announces Change in the Certificate of Business Registration	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,806,154	3,973,640	5,127,142	7,005,094	8,544,016	6,541,658	-	-
Change	-	-17.32%	29.03%	36.63%	21.97%	-23.44%	-	-
Enterprise Value (EV) ¹	1,522,479	3,973,640	5,127,142	7,005,094	8,544,016	6,241,707	4,665,858	4,359,258
Change	-	161%	29.03%	36.63%	21.97%	-26.95%	-10.26%	-6.57%
P/E	198x	192x	97.3x	-	-	-	-	-
PBR	0.58x	0.48x	-	-	0.97x	0.65x	0.65x	-
PEG	-	-13.6x	1x	-	-	-	-	-
Capitalization / Revenue	0.53x	0.27x	0.76x	0.36x	0.34x	0.24x	0.17x	0.16x
EV / Revenue	0.17x	0.27x	0.76x	0.36x	0.34x	0.18x	0.12x	0.11x
EV / EBITDA	-10.6x	-28x	-	-	14.4x	7.1x	3.64x	2.98x
EV / EBIT	-6.14x	-16x	-	73.5x	17.9x	8.13x	4.28x	4.32x
EV / FCF	4.74x	-2.18x	-	-13.3x	-	21.8x	-17.1x	274x
FCF Yield	21.1%	-45.8%	-	-7.51%	-	4.59%	-5.84%	0.36%
Dividend per Share ²	679.7	-	-	-	-	952	1,000	1,000
Rate of return	1.54%	-	-	-	-	1.63%	1.71%	1.71%
EPS ²	221.8	190.5	481.6	-	-	-	-	-
Distribution rate	306%	-	-	-	-	-	-	-
Net sales ¹	9,087,304	14,538,688	6,748,538	19,227,626	24,866,699	34,339,621	38,383,667	40,970,000
EBITDA ¹	-143,267	-141,735	-	-	592,320	878,978	1,281,000	1,463,000
EBIT ¹	-247,777	-248,024	-	95,330	478,619	768,190	1,089,600	1,008,950
Net income ¹	24,191	20,712	-	-	-	787,855	887,000	1,004,500
Net Debt ¹	-3,283,674	-	-	-	-	-1,879,832	-1,875,800	-2,182,400
Reference price ²	44,013.61	36,598.64	46,870.75	63,582.77	77,551.02	58,500.00	58,500.00	58,500.00
Nbr of stocks (in thousands)	109,197	108,573	109,389	110,173	110,173	111,823	-	-
Announcement Date	27/1/22	30/1/23	28/7/23	1/8/24	30/7/25	30/7/26	-	-

¹VND in Million²VND

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COTECCONS CONSTRUCTION	-	0.16x	5.24x	-	251M
QUANTA SERVICES, INC.	55.55x	2.56x	24.44x	0.07%	96.62B
VINCI	12.32x	1.05x	5.78x	4.74%	71.21B
COMFORT SYSTEMS USA, INC.	33.61x	4.22x	22.93x	0.2%	57.1B
LARSEN & TOUBRO LIMITED	26.25x	2.02x	19.86x	1.17%	55.69B
FERROVIAL N.V.	51.14x	4.05x	25.76x	1.85%	40.35B
HOCHTIEF AG	27.41x	0.69x	11.34x	2.25%	34.75B
EMCOR GROUP, INC.	23.13x	1.58x	14.56x	0.2%	33.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.16x	0.44x	7.02x	2.71%	30.42B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.97x	0.31x	5.8x	5.91%	26.52B
Average	28.51x	1.71x	14.27x	2.12%	44.63B
Weighted average by Cap.	31.88x	2.10x	16.75x	1.84%