Valuation Phat Dat Real Estate Development Corporation

Equities

PDR

VN000000PDR0

Real Estate Development & Operations

End-of-day quote Ho Chi Minh S.E. 2024-12-12 5-day change 1st Jan Change
21,650.00 VND -0.92% Intraday chart for Phat Dat Real Estate Development Corporation +6.13% -22.26%

Company Valuation: Phat Dat Real Estate Development Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2021 2023 2024 2025 2026
Capitalization 1 8,584,639 46,911,886 20,575,882 18,903,483 - -
Change - - - -8.13% - -
Enterprise Value (EV) 1 8,584,639 46,911,886 20,575,882 20,080,183 23,170,283 21,067,483
Change - - - -2.41% 15.39% -9.08%
P/E ratio 10,108x 24.6x 28.6x 41.2x 22.8x 10x
PBR - - - - - -
PEG - - - -0.9x 0.3x 0x
Capitalization / Revenue 2.52x - - 9.09x 5.18x 2.29x
EV / Revenue 2.52x - - 9.66x 6.35x 2.55x
EV / EBITDA - - - 21.5x 16.9x 7.87x
EV / EBIT - - - 22.1x 17.2x 7.95x
EV / FCF - - - 310x -7.45x 10x
FCF Yield - - - 0.32% -13.4% 9.98%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.28 2,836 974 526 949 2,163
Distribution rate - - - - - -
Net sales 1 3,400,186 - - 2,079,250 3,646,100 8,270,050
EBITDA 1 - - - 934,950 1,370,900 2,675,300
EBIT 1 - - - 910,200 1,346,700 2,650,600
Net income 1 - 1,865,004 683,947 459,300 828,400 1,888,600
Net Debt 1 - - - 1,176,700 4,266,800 2,164,000
Reference price 2 12,938.90 69,845.93 27,850.00 21,650.00 21,650.00 21,650.00
Nbr of stocks (in thousands) 663,475 671,648 738,811 873,140 - -
Announcement Date 1/20/20 1/18/22 1/22/24 - - -
1VND in Million2VND
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield (Y) Capi. ($)
41.54x9.74x21.66x - 752M
-57.4x19.47x25.15x+3.71%27.4B
-7.99x1.03x25.42x-.--%13.38B
-55.11x - - +0.16%10.45B
56.57x17.63x25.83x+3.15%6.68B
5.69x2.16x6.55x+2.50%6.61B
64.03x - - - 6.05B
7.27x0.69x7.12x+2.89%4.41B
12.06x0.53x7.84x+3.91%4.24B
Average 7.41x 7.32x 17.08x +2.33% 8.89B
Weighted average by Cap. -16.73x 10.90x 20.89x +2.33%
See all sector valuations

Year-on-year evolution of the PER

evolution-chart PHAT-DAT-REAL-ESTATE-DEVE

Historical PBR trend

evolution-chart PHAT-DAT-REAL-ESTATE-DEVE

Evolution Enterprise Value / Sales

evolution-chart PHAT-DAT-REAL-ESTATE-DEVE

Change in Enterprise Value/EBITDA

evolution-chart PHAT-DAT-REAL-ESTATE-DEVE
  1. Stock Market
  2. Equities
  3. PDR Stock
  4. Valuation Phat Dat Real Estate Development Corporation