Financials Bibica Corporation

Equities

BBC

VN000000BBC6

Food Processing

End-of-day quote Ho Chi Minh S.E. 06:00:00 2024-07-04 pm EDT 5-day change 1st Jan Change
50,300 VND -2.33% Intraday chart for Bibica Corporation -0.40% +0.40%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,074,829 897,490 1,080,997 973,051 1,008,895 939,510
Enterprise Value (EV) 1 597,452 360,641 1,053,205 798,056 783,478 1,235,032
P/E ratio 10.3 x 9.98 x 11.8 x 45.7 x 5.49 x 10.3 x
Yield - - 5.14% 1.58% 3.72% -
Capitalization / Revenue 0.76 x 0.6 x 0.89 x 0.89 x 0.63 x 0.63 x
EV / Revenue 0.42 x 0.24 x 0.86 x 0.73 x 0.49 x 0.83 x
EV / EBITDA 4.06 x 2.75 x 12.4 x 9.54 x 6.31 x 8.07 x
EV / FCF -4.27 x 12.6 x -2.47 x 2.83 x -12.2 x -2.29 x
FCF Yield -23.4% 7.95% -40.5% 35.4% -8.23% -43.7%
Price to Book 1.17 x 0.89 x 0.99 x 0.99 x 0.74 x 0.67 x
Nbr of stocks (in thousands) 15,421 15,421 15,421 15,421 18,753 18,753
Reference price 2 69,700 58,200 70,100 63,100 53,800 50,100
Announcement Date 4/29/19 3/28/20 4/8/21 3/31/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,421,863 1,503,561 1,218,556 1,091,174 1,612,663 1,487,690
EBITDA 1 147,202 131,178 84,721 83,683 124,195 153,041
EBIT 1 101,509 92,034 11,139 14,420 49,042 78,378
Operating Margin 7.14% 6.12% 0.91% 1.32% 3.04% 5.27%
Earnings before Tax (EBT) 1 133,523 120,542 122,849 29,893 233,023 106,336
Net income 1 109,523 95,434 96,616 22,400 192,917 96,162
Net margin 7.7% 6.35% 7.93% 2.05% 11.96% 6.46%
EPS 2 6,747 5,832 5,952 1,380 9,797 4,872
Free Cash Flow 1 -139,995 28,654 -426,177 282,442 -64,475 -539,178
FCF margin -9.85% 1.91% -34.97% 25.88% -4% -36.24%
FCF Conversion (EBITDA) - 21.84% - 337.51% - -
FCF Conversion (Net income) - 30.02% - 1,260.89% - -
Dividend per Share - - 3,600 1,000 2,000 -
Announcement Date 4/29/19 3/28/20 4/8/21 3/31/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 295,523
Net Cash position 1 477,376 536,849 27,792 174,996 225,417 -
Leverage (Debt/EBITDA) - - - - - 1.931 x
Free Cash Flow 1 -139,995 28,654 -426,177 282,442 -64,475 -539,178
ROE (net income / shareholders' equity) 12.6% 9.93% 9.2% 2.16% 16.5% 6.93%
ROA (Net income/ Total Assets) 5.34% 4.07% 0.45% 0.57% 1.76% 2.34%
Assets 1 2,049,230 2,343,615 21,609,572 3,955,551 10,983,017 4,101,090
Book Value Per Share 2 59,502 65,099 71,055 63,646 72,700 75,314
Cash Flow per Share 2 19,442 26,167 7,316 13,152 8,106 9,765
Capex 1 260,493 260,092 1,941 188,165 31,323 11,010
Capex / Sales 18.32% 17.3% 0.16% 17.24% 1.94% 0.74%
Announcement Date 4/29/19 3/28/20 4/8/21 3/31/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. BBC Stock
  4. Financials Bibica Corporation