Stock HBC HOA BINH CONSTRUCTION GROUP
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hoa Binh Construction Group

Equities

HBC

VN000000HBC3

Construction & Engineering

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
7,450 VND -0.53% Intraday chart for Hoa Binh Construction Group 0.00% -5.34%
Jul. 01 Hoa Binh Construction Group Joint Stock Company Appoints Nguyen Kim Loan as CFO CI
Jun. 29 Hoa Binh Construction Group Joint Stock Company announced that it expects to receive VND 3472.1327 billion in funding CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,401,901 2,470,367 3,705,550 7,333,077 2,524,767 2,157,429
Enterprise Value (EV) 1 7,320,218 6,840,954 8,566,153 11,625,875 8,115,643 6,485,043
P/E ratio 6.04 x 6.23 x 47.2 x 79 x -0.95 x -1.94 x
Yield 1.73% - - - - -
Capitalization / Revenue 0.19 x 0.13 x 0.33 x 0.65 x 0.18 x 0.29 x
EV / Revenue 0.4 x 0.37 x 0.76 x 1.02 x 0.57 x 0.86 x
EV / EBITDA 5.67 x 7.36 x 17.5 x 20.2 x -5.12 x -20.7 x
EV / FCF -12.7 x -4.98 x -9.09 x 18 x 67.5 x 3.84 x
FCF Yield -7.9% -20.1% -11% 5.56% 1.48% 26.1%
Price to Book 1.25 x 0.69 x 1.03 x 2 x 2.11 x 37.9 x
Nbr of stocks (in thousands) 231,305 259,389 259,389 259,385 274,133 274,133
Reference price 2 14,707 9,524 14,286 28,271 9,210 7,870
Announcement Date 3/31/19 4/8/20 4/12/21 4/4/22 7/3/23 4/1/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 18,299,334 18,609,737 11,224,653 11,355,969 14,148,963 7,537,097
EBITDA 1 1,290,169 929,501 489,638 574,918 -1,585,270 -313,807
EBIT 1 1,046,011 679,090 247,625 346,653 -1,815,023 -552,360
Operating Margin 5.72% 3.65% 2.21% 3.05% -12.83% -7.33%
Earnings before Tax (EBT) 1 794,883 526,900 114,362 148,564 -2,333,942 -1,079,817
Net income 1 629,873 416,755 86,319 102,964 -2,566,811 -1,110,747
Net margin 3.44% 2.24% 0.77% 0.91% -18.14% -14.74%
EPS 2 2,437 1,528 302.6 357.9 -9,698 -4,052
Free Cash Flow 1 -578,085 -1,372,728 -942,764 645,986 120,220 1,690,949
FCF margin -3.16% -7.38% -8.4% 5.69% 0.85% 22.44%
FCF Conversion (EBITDA) - - - 112.36% - -
FCF Conversion (Net income) - - - 627.39% - -
Dividend per Share 2 254.3 - - - - -
Announcement Date 3/31/19 4/8/20 4/12/21 4/4/22 7/3/23 4/1/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,918,317 4,370,587 4,860,603 4,292,797 5,590,876 4,327,615
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.037 x 4.702 x 9.927 x 7.467 x -3.527 x -13.79 x
Free Cash Flow 1 -578,085 -1,372,728 -942,764 645,986 120,220 1,690,949
ROE (net income / shareholders' equity) 23% 11.8% 2.06% 2.36% -97.5% -174%
ROA (Net income/ Total Assets) 4.37% 2.6% 0.96% 1.35% -7.05% -2.06%
Assets 1 14,403,350 16,016,102 9,000,945 7,634,917 36,397,310 53,995,795
Book Value Per Share 2 11,741 13,832 13,874 14,113 4,365 207.0
Cash Flow per Share 2 1,360 2,214 941.0 2,831 1,810 1,417
Capex 1 297,834 180,974 100,627 64,073 254,133 8,098
Capex / Sales 1.63% 0.97% 0.9% 0.56% 1.8% 0.11%
Announcement Date 3/31/19 4/8/20 4/12/21 4/4/22 7/3/23 4/1/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Construction & Engineering

1st Jan change Capi.
HOA BINH CONSTRUCTION GROUP Stock Hoa Binh Construction Group
-5.34% 102M
VINCI Stock VINCI
-6.99% 65.38B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+3.43% 60.05B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+24.51% 39.35B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+12.47% 31.06B
FERROVIAL SE Stock Ferrovial SE
+15.75% 30.47B
WSP GLOBAL INC. Stock WSP Global Inc.
+18.86% 20.22B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+9.51% 19.88B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+74.74% 17.69B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+30.17% 16.16B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. HBC Stock
  4. Financials Hoa Binh Construction Group