Valuation Coteccons Construction

Stocks

End-of-day quote Ho Chi Minh S.E. 26/10/2026			5-day change	1st Jan Change
66,600.00 ^VND	-0.60%		+5.38%	-7.99%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	39,73,640	51,27,142	70,05,094	85,44,016	81,21,539	74,47,426	-	-
Change	-	29.03%	36.63%	21.97%	-4.94%	-8.3%	-	-
Enterprise Value (EV) ¹	39,73,640	51,27,142	70,05,094	85,44,016	62,41,707	54,29,026	51,97,226	49,12,026
Change	-	29.03%	36.63%	21.97%	-26.95%	-13.02%	-4.27%	-5.49%
P/E	192x	97.3x	-	-	-	8.75x	7.04x	5.78x
PBR	0.48x	-	-	0.97x	-	0.76x	0.71x	0.62x
PEG	-	1x	-	-	-	-	0.3x	0.3x
Capitalization / Revenue	0.27x	0.76x	0.36x	0.34x	0.24x	0.19x	0.17x	0.15x
EV / Revenue	0.27x	0.76x	0.36x	0.34x	0.18x	0.14x	0.12x	0.1x
EV / EBITDA	-28x	-	-	14.4x	7.1x	4.62x	3.58x	2.87x
EV / EBIT	-16x	-	73.5x	17.9x	8.13x	5.14x	4.38x	3.7x
EV / FCF	-2.18x	-	-13.3x	-	21.8x	18.1x	12.5x	5.57x
FCF Yield	-45.8%	-	-7.51%	-	4.59%	5.52%	7.99%	18%
Dividend per Share ²	-	-	-	-	-	1,000	1,167	1,333
Rate of return	-	-	-	-	-	1.5%	1.75%	2%
EPS ²	190.5	481.6	-	-	-	7,607	9,465	11,532
Distribution rate	-	-	-	-	-	13.1%	12.3%	11.6%
Net sales ¹	1,45,38,688	67,48,538	1,92,27,626	2,48,66,699	3,43,39,621	3,99,79,600	4,50,56,000	5,03,82,250
EBITDA ¹	-1,41,735	-	-	5,92,320	8,78,978	11,75,600	14,49,750	17,13,333
EBIT ¹	-2,48,024	-	95,330	4,78,619	7,68,190	10,56,440	11,87,380	13,25,825
Net income ¹	20,712	-	-	-	7,87,855	8,83,750	10,89,375	13,38,050
Net Debt ¹	-	-	-	-	-18,79,832	-20,18,400	-22,50,200	-25,35,400
Reference price ²	36,598.64	46,870.75	63,582.77	77,551.02	72,700.00	66,600.00	66,600.00	66,600.00
Nbr of stocks (in thousands)	1,08,573	1,09,389	1,10,173	1,10,173	1,11,713	1,11,823	-	-
Announcement Date	30/01/23	28/07/23	01/08/24	30/07/25	30/07/26	-	-	-

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	-	0.14x	4.66x	1.49%	29Cr
QUANTA SERVICES, INC.	47.16x	2.2x	20.94x	0.08%	8.22TCr
VINCI	11.77x	1.02x	5.59x	4.98%	6.61TCr
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	5.28TCr
COMFORT SYSTEMS USA, INC.	22.79x	2.78x	15.38x	0.28%	4.05TCr
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	3.59TCr
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	3.01TCr
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	2.86TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	2.79TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	2.61TCr
Average	24.75x	1.45x	12.45x	2.12%	3.9TCr
Weighted average by Cap.	26.97x	1.72x	14.26x	2.04%