H

Ha Do Group JSC
VN:HDG

Watchlist Manager
Ha Do Group JSC
VN:HDG
Watchlist
Price: 30 000 VND -2.6% Market Closed
Market Cap: 10.1T VND
Have any thoughts about
Ha Do Group JSC?
Write Note

Relative Value

The Relative Value of one HDG stock under the Base Case scenario is 41 711.12 VND. Compared to the current market price of 30 000 VND, Ha Do Group JSC is Undervalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HDG Relative Value
Base Case
41 711.12 VND
Undervaluation 28%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
20
Median 3Y
4.5
Median 5Y
4.7
Industry
0.8
Forward
3.5
vs History
66
vs Industry
50
Median 3Y
15.8
Median 5Y
17.2
Industry
15.3
Forward
12.3
vs History
76
vs Industry
42
Median 3Y
11.6
Median 5Y
14.3
Industry
8.9
vs History
1
vs Industry
Median 3Y
-47.8
Median 5Y
-44.4
Industry
13.1
vs History
87
vs Industry
34
Median 3Y
3.2
Median 5Y
4.9
Industry
1.2
vs History
65
vs Industry
15
Median 3Y
5.8
Median 5Y
5.8
Industry
1
Forward
4.6
vs History
74
vs Industry
40
Median 3Y
9.4
Median 5Y
11.1
Industry
5.2
vs History
77
vs Industry
56
Median 3Y
8.3
Median 5Y
10.5
Industry
9.7
Forward
6.4
vs History
68
vs Industry
55
Median 3Y
10.6
Median 5Y
11.6
Industry
12.4
Forward
8.4
vs History
79
vs Industry
35
Median 3Y
15.8
Median 5Y
20.1
Industry
10.1
vs History
30
vs Industry
33
Median 3Y
11.9
Median 5Y
-21.9
Industry
12.6
vs History
85
vs Industry
36
Median 3Y
1.5
Median 5Y
1.9
Industry
0.8

Multiples Across Competitors

HDG Competitors Multiples
Ha Do Group JSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Ha Do Group JSC
VN:HDG
10.1T VND 3.6 15.2 7.1 9.8
IN
Larsen and Toubro Ltd
F:LTO
56.9B EUR 2.1 37.2 21.4 25.5
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2.1 37 21.3 25.3
FR
Vinci SA
PAR:DG
56B EUR 0.8 12.2 6.2 9.1
US
Quanta Services Inc
NYSE:PWR
47.8B USD 2.1 59 27 42.9
CN
China State Construction Engineering Corp Ltd
SSE:601668
250.6B CNY 0.1 5 7.4 7.4
ES
Ferrovial SA
MAD:FER
29.4B EUR 3.3 39 31.1 47.9
NL
Ferrovial SE
AEX:FER
29.4B EUR 3.3 38.9 31.1 47.8
CA
WSP Global Inc
TSX:WSP
31.6B CAD 2.1 48.9 16.6 25.9
US
EMCOR Group Inc
NYSE:EME
21.3B USD 1.5 23 14.8 16.3
CN
China Railway Group Ltd
SSE:601390
142.1B CNY 0.1 4.9 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
H
Ha Do Group JSC
VN:HDG
Average EV/EBITDA: 17.7
7.1
37%
0.2
IN
Larsen and Toubro Ltd
F:LTO
21.4
71%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
21.3
71%
0.3
FR
Vinci SA
PAR:DG
6.2
19%
0.3
US
Quanta Services Inc
NYSE:PWR
27
72%
0.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
34%
0.2
ES
Ferrovial SA
MAD:FER
31.1
68%
0.5
NL
Ferrovial SE
AEX:FER
31.1
68%
0.5
CA
WSP Global Inc
TSX:WSP
16.6
42%
0.4
US
EMCOR Group Inc
NYSE:EME
14.8
60%
0.2
CN
China Railway Group Ltd
SSE:601390
10.7
40%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
H
Ha Do Group JSC
VN:HDG
Average EV/EBIT: 24.4
9.8
52%
0.2
IN
Larsen and Toubro Ltd
F:LTO
25.5
79%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
25.3
79%
0.3
FR
Vinci SA
PAR:DG
9.1
25%
0.4
US
Quanta Services Inc
NYSE:PWR
42.9
84%
0.5
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
22%
0.3
ES
Ferrovial SA
MAD:FER
47.9
106%
0.5
NL
Ferrovial SE
AEX:FER
47.8
106%
0.5
CA
WSP Global Inc
TSX:WSP
25.9
69%
0.4
US
EMCOR Group Inc
NYSE:EME
16.3
56%
0.3
CN
China Railway Group Ltd
SSE:601390
10.7
15%
0.7

See Also

Discover More
Back to Top