Company Valuation: Son Ha Development of Renewable Energy

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 1,03,523 1,01,682
Change - -1.78%
Enterprise Value (EV) 1 1,58,088 1,77,483
Change - 12.27%
P/E 8.54x 8.11x
PBR 0.69x 0.62x
PEG - 2.44x
Capitalization / Revenue 0.53x 0.27x
EV / Revenue 0.8x 0.48x
EV / EBITDA 8.68x 10.6x
EV / EBIT 9.91x 12.1x
EV / FCF -13.5x -6.32x
FCF Yield -7.42% -15.8%
Dividend per Share 2 - -
Rate of return - -
EPS 2 811 838
Distribution rate - -
Net sales 1 1,96,408 3,72,771
EBITDA 1 18,217 16,722
EBIT 1 15,955 14,720
Net income 1 12,250 12,531
Net Debt 1 54,566 75,801
Reference price 2 6,923.08 6,800.00
Nbr of stocks (in thousands) 14,953 14,953
Announcement Date 11/03/26 11/03/26
1VND in Million2VND
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.83Cr
19.03x2.51x11.3x2.69% 27TCr
26.93x3.12x17.02x1.97% 25TCr
30.59x3.94x18.2x1.59% 19TCr
39.09x5.74x24.69x0.97% 17TCr
38.5x5.15x23.31x1.09% 13TCr
94.86x12.24x67.55x0.33% 10TCr
44.19x7.17x28.85x0.1% 10TCr
31.86x5.16x17.98x1.43% 8.67TCr
33.65x7.02x21.89x0.56% 5.59TCr
Average 39.86x 5.78x 25.64x 1.19% 13.55TCr
Weighted average by Cap. 35.42x 4.91x 22.51x 1.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SHE Stock
  4. Valuation Son Ha Development of Renewable Energy