Company Valuation: Son Ha Development of Renewable Energy

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 103,523 101,682
Change - -1.78%
Enterprise Value (EV) 1 158,088 177,483
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 1 196,408 372,771
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 11/3/26 11/3/26
1VND in Million2VND
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.54M
19.09x2.52x11.32x2.69% 274B
26.68x3.09x16.88x1.99% 250B
30.61x3.94x18.19x1.59% 187B
36.5x5.51x23.52x1.03% 161B
39.96x5.35x24.22x1.02% 132B
95.55x12.37x68.69x0.31% 104B
40.59x6.58x26.51x0.1% 93B
30.83x5.01x17.47x1.48% 83.91B
33.37x6.96x21.7x0.56% 55.4B
Average 39.24x 5.71x 25.39x 1.2% 133.99B
Weighted average by Cap. 35.00x 4.85x 22.36x 1.51%

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