VICEM BIMSON CEMENT |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,000 VND | -2.17% |
|
+1.12% | -2.17% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 781,071 | 1,182,814 | 2,784,542 | 1,010,320 | 1,133,530 | 1,108,888 |
| Enterprise Value (EV) 1 | 781,071 | 1,182,814 | 2,784,542 | 1,010,320 | 1,133,530 | 1,108,888 |
| P/E ratio | - | 7.8 x | 33 x | 14.6 x | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.2 x | - | 0.64 x | - | - | 0.32 x |
| EV / Revenue | 0.2 x | - | 0.64 x | - | - | 0.32 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 123,211 | 123,210 | 123,210 | 123,210 | 123,210 | 123,210 |
| Reference price 2 | 6,339 | 9,600 | 22,600 | 8,200 | 9,200 | 9,000 |
| Announcement Date | 1/31/20 | 1/29/21 | 1/29/22 | 2/1/23 | 2/1/24 | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,826,013 | - | 4,330,051 | - | - | 3,455,000 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | 67,100 |
| Net income | - | 151,696 | 84,355 | 69,148 | -171,343 | - |
| Net margin | - | - | 1.95% | - | - | - |
| EPS | - | 1,231 | 685.0 | 561.0 | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 1/31/20 | 1/29/21 | 1/29/22 | 2/1/23 | 2/1/24 | - |
1VND in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 3.95% | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 1/31/20 | 1/29/21 | 1/29/22 | 2/1/23 | 2/1/24 | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
9,000
VND
Average target price
9,800
VND
Spread / Average Target
+8.89%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.17% | 43.62M | |
| +11.70% | 16.72B | |
| -17.53% | 13.33B | |
| -3.07% | 12.06B | |
| -2.87% | 7.81B | |
| +34.64% | 7.37B | |
| +105.28% | 7.07B | |
| +7.06% | 7.35B | |
| -20.66% | 6.31B | |
| +20.49% | 5.97B |
- Stock Market
- Equities
- BCC Stock
- Financials Vicem Bimson Cement
