Stock PC1 POWER CONSTRUCTIONNO.1
Add to a list
To use this feature you must be a member
Log inSign up

Financials Power ConstructionNo.1

Equities

PC1

VN000000PC11

Construction & Engineering

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
25,850 VND -0.39% Intraday chart for Power ConstructionNo.1 +4.02% -10.24%
Jan. 31 PC1 Group Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI
Jan. 31 PC1 Group Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,788,167 4,253,927 9,253,532 5,462,747 8,956,672 8,039,235 - -
Enterprise Value (EV) 1 2,788,167 4,253,927 9,253,532 5,462,747 8,956,672 8,039,235 8,039,235 8,039,235
P/E ratio 7.83 x 8.42 x 13.1 x 13.3 x 72.9 x 16.2 x 9.22 x 6.05 x
Yield - - - - - - - -
Capitalization / Revenue 0.48 x 0.64 x 0.94 x 0.65 x 1.15 x 0.82 x 0.72 x 0.53 x
EV / Revenue 0.48 x 0.64 x 0.94 x 0.65 x 1.15 x 0.82 x 0.72 x 0.53 x
EV / EBITDA 3.69 x 3.88 x 7.63 x 2.83 x 4.57 x 3.84 x 3.2 x 2 x
EV / FCF -3.36 x -14.2 x -2.37 x -12.4 x 15.8 x 7.3 x -4.1 x -6.64 x
FCF Yield -29.8% -7.04% -42.2% -8.05% 6.31% 13.7% -24.4% -15.1%
Price to Book 0.75 x 1.07 x 1.97 x 0.76 x 1.73 x 1.52 x - -
Nbr of stocks (in thousands) 303,416 303,415 310,999 310,998 310,996 310,996 - -
Reference price 2 9,189 14,020 29,754 17,565 28,800 25,850 25,850 25,850
Announcement Date 1/30/20 2/1/21 1/28/22 3/30/23 1/31/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,842,300 6,656,566 9,812,942 8,357,602 7,803,008 9,856,320 11,151,000 15,166,000
EBITDA 1 756,025 1,095,684 1,212,053 1,927,348 1,957,906 2,092,333 2,514,500 4,011,000
EBIT 1 590,958 816,959 849,758 1,300,835 1,182,295 1,300,333 1,555,000 2,252,000
Operating Margin 10.12% 12.27% 8.66% 15.56% 15.15% 13.19% 13.94% 14.85%
Earnings before Tax (EBT) 1 431,227 642,399 890,100 605,445 380,563 819,500 1,188,500 2,130,000
Net income 1 356,256 505,187 691,060 459,825 136,570 519,050 766,500 1,435,000
Net margin 6.1% 7.59% 7.04% 5.5% 1.75% 5.27% 6.87% 9.46%
EPS 2 1,174 1,665 2,271 1,321 395.0 1,598 2,805 4,274
Free Cash Flow 1 -830,683 -299,605 -3,902,105 -439,659 565,469 1,101,000 -1,959,500 -1,210,000
FCF margin -14.22% -4.5% -39.76% -5.26% 7.25% 11.17% -17.57% -7.98%
FCF Conversion (EBITDA) - - - - 28.88% 52.62% - -
FCF Conversion (Net income) - - - - 414.05% 212.12% - -
Dividend per Share - - - - - - - -
Announcement Date 1/30/20 2/1/21 1/28/22 3/30/23 1/31/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2023 Q1 2023 Q2
Net sales 1 - - - 1,472,311
EBITDA - - - -
EBIT 1 - - - 190,213
Operating Margin - - - 12.92%
Earnings before Tax (EBT) - - - -
Net income 1 143,882 141,061 14,662 -25,995
Net margin - - - -1.77%
EPS 536.9 - 42.61 -
Dividend per Share - - - -
Announcement Date 11/1/21 1/28/22 4/28/23 7/31/23
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -830,683 -299,605 -3,902,105 -439,659 565,469 1,101,000 -1,959,500 -1,210,000
ROE (net income / shareholders' equity) 10.2% 13.6% 15.9% 7.75% 2.65% 7.17% 12.7% 21.6%
ROA (Net income/ Total Assets) 4.78% 5.31% 4.68% 2.27% 0.65% 2.31% 3.65% 4.4%
Assets 1 7,455,472 9,519,623 14,758,984 20,275,382 20,988,164 22,445,405 21,028,807 32,613,636
Book Value Per Share 2 12,177 13,119 15,099 23,064 16,665 17,062 - -
Cash Flow per Share - 2,103 300.0 - 3,055 - - -
Capex 1 702,794 937,642 4,076,775 1,728,787 384,548 263,333 2,432,667 3,591,000
Capex / Sales 12.03% 14.09% 41.54% 20.69% 4.93% 2.67% 21.82% 23.68%
Announcement Date 1/30/20 2/1/21 1/28/22 3/30/23 1/31/24 - - -
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Power ConstructionNo.1

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
25,850 VND
Average target price
29,757 VND
Spread / Average Target
+15.11%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Smart Grid & Power Distribution Construction

1st Jan change Capi.
POWER CONSTRUCTIONNO.1 Stock Power ConstructionNo.1
-10.24% 317M
MYR GROUP INC. Stock MYR Group Inc.
+16.27% 2.81B
EASTERN COMMUNICATIONS CO.,LTD. Stock Eastern Communications Co.,Ltd.
-13.46% 1.38B
AL-BABTAIN POWER AND TELECOMMUNICATIONS COMPANY Stock Al-Babtain Power and Telecommunications Company
+45.45% 682M
SKIPPER LIMITED Stock Skipper Limited
+52.77% 472M
QINGDAO HUIJINTONG POWER EQUIPMENT CO.,LTD. Stock Qingdao Huijintong Power Equipment Co.,Ltd.
-30.48% 338M
JILIN JLU COMMUNICATION DESIGN INSTITUTE CO.,LTD. Stock Jilin Jlu Communication Design Institute Co.,Ltd.
-16.68% 287M
JYOTI STRUCTURES LIMITED Stock Jyoti Structures Limited
+24.81% 208M
LS MARINE SOLUTION CO., LTD. Stock LS Marine Solution Co., Ltd.
+3.57% 202M
RAWASI ALBINA INVESTMENT CO. Stock Rawasi Albina Investment Co.
+9.04% 84.92M
Smart Grid & Power Distribution Construction
  1. Stock Market
  2. Equities
  3. PC1 Stock
  4. Financials Power ConstructionNo.1