Financials Asia CommercialBank

Equities

ACB

VN000000ACB8

Banks

End-of-day quote Ho Chi Minh S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
26,850 VND +0.19% Intraday chart for Asia CommercialBank +0.94% +12.34%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 37,768,548 60,739,793 93,217,209 73,965,829 92,828,804 104,286,752 - -
Enterprise Value (EV) 1 37,768,548 60,739,793 93,217,209 73,965,829 92,828,804 104,286,752 104,286,752 104,286,752
P/E ratio 6.4 x 8 x 9.86 x 5.46 x 5.84 x 5.98 x 5.06 x 4.41 x
Yield - - - - - 3.72% 4.35% 4.84%
Capitalization / Revenue 2.35 x 3.34 x 3.96 x 2.57 x 3.33 x 2.87 x 2.47 x 2.21 x
EV / Revenue 2.35 x 3.34 x 3.96 x 2.57 x 3.33 x 2.87 x 2.47 x 2.21 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.36 x 1.71 x 2.08 x 1.27 x 1.31 x 1.21 x 1.02 x 0.93 x
Nbr of stocks (in thousands) 3,869,516 3,884,050 3,884,050 3,884,050 3,884,050 3,884,050 - -
Reference price 2 9,761 15,638 24,000 19,043 23,900 26,850 26,850 26,850
Announcement Date 1/21/20 1/25/21 1/25/22 3/9/23 1/26/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,068,645 18,161,309 23,563,997 28,790,067 27,881,907 36,313,165 42,268,565 47,136,744
EBITDA - - - - - - - -
EBIT 1 7,789,757 10,537,041 15,334,221 17,185,022 21,872,230 24,590,513 27,822,123 32,939,500
Operating Margin 48.48% 58.02% 65.07% 59.69% 78.45% 67.72% 65.82% 69.88%
Earnings before Tax (EBT) 1 7,515,936 9,595,888 11,998,112 17,114,208 20,067,999 23,249,651 26,621,366 31,689,500
Net income 1 5,997,085 7,682,823 9,602,746 13,688,193 16,044,733 18,593,841 20,982,424 25,352,000
Net margin 37.32% 42.3% 40.75% 47.54% 57.55% 51.2% 49.64% 53.78%
EPS 2 1,524 1,954 2,433 3,485 4,092 4,486 5,302 6,083
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - 1,000 1,167 1,300
Announcement Date 1/21/20 1/25/21 1/25/22 3/9/23 1/26/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,971,221 - 7,305,427 7,920,151 7,671,124 7,119,752 7,016,914 7,896,411 8,864,753 9,097,241 9,369,086 9,899,625 10,518,218
EBITDA - - - - - - - - - - - - -
EBIT 3,553,777 - 4,646,996 4,900,483 5,538,340 5,556,164 5,365,215 5,404,530 - - - - -
Operating Margin 59.52% - 63.61% 61.87% 72.2% 78.04% 76.46% 68.44% - - - - -
Earnings before Tax (EBT) 3,029,760 - 4,914,360 5,156,497 4,832,447 5,035,481 5,043,574 4,892,313 - - - - -
Net income 2,428,495 3,287,535 3,943,148 4,135,029 3,865,846 4,037,579 4,006,279 3,905,419 - - - - -
Net margin 40.67% - 53.98% 52.21% 50.39% 56.71% 57.09% 49.46% - - - - -
EPS 2 - 846.6 - - 797.0 - 1,031 1,006 1,076 1,102 1,095 1,233 1,316
Dividend per Share 2 - - - - - - - - - - 1,000 - -
Announcement Date 1/25/22 4/27/22 7/27/22 4/28/23 8/14/23 10/24/23 1/26/24 4/25/24 - - - - -
1VND in Million2VND
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 - - - - - - - -
ROE (net income / shareholders' equity) 24.6% 24.3% 23.9% 26.5% 24.8% 23.2% 21.8% 21.3%
ROA (Net income/ Total Assets) 1.68% 1.86% 1.98% 2.41% 2.42% 2.36% 2.4% 2.4%
Assets 1 356,417,746 414,023,280 486,141,143 567,833,444 663,334,422 786,355,229 875,544,516 1,054,281,877
Book Value Per Share 2 7,172 9,127 11,560 15,046 18,269 22,134 26,296 28,852
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/21/20 1/25/21 1/25/22 3/9/23 1/26/24 - - -
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
26,850 VND
Average target price
35,005 VND
Spread / Average Target
+30.37%
Consensus
  1. Stock Market
  2. Equities
  3. ACB Stock
  4. Financials Asia CommercialBank