BINH DIEN FERTILIZER |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29,700 VND | +4.21% |
|
+9.19% | +20.24% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 643,140 | 997,581 | 1,869,393 | 957,564 | 1,412,049 | 1,697,889 |
| Enterprise Value (EV) 1 | 643,140 | 997,581 | 1,869,393 | 957,564 | 1,412,049 | 1,697,889 |
| P/E ratio | 9.66 x | - | - | - | - | - |
| Yield | 10.7% | 11.5% | 6.12% | - | - | 4.04% |
| Capitalization / Revenue | 0.1 x | 0.18 x | 0.24 x | 0.11 x | 0.16 x | 0.26 x |
| EV / Revenue | 0.1 x | 0.18 x | 0.24 x | 0.11 x | 0.16 x | 0.26 x |
| EV / EBITDA | - | - | 3.45 x | - | 3.27 x | 4.04 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 0.83 x | 1.72 x | - | - | - |
| Nbr of stocks (in thousands) | 57,168 | 57,168 | 57,168 | 57,168 | 57,168 | 57,168 |
| Reference price 2 | 11,250 | 17,450 | 32,700 | 16,750 | 24,700 | 29,700 |
| Announcement Date | 1/20/20 | 1/27/21 | 1/25/22 | 1/19/23 | 1/29/24 | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,132,432 | 5,422,347 | 7,708,142 | 8,579,060 | 8,588,409 | 6,651,000 |
| EBITDA 1 | - | - | 541,974 | - | 431,443 | 420,000 |
| EBIT 1 | 256,744 | - | 448,770 | - | 315,754 | 304,000 |
| Operating Margin | 4.19% | - | 5.82% | - | 3.68% | 4.57% |
| Earnings before Tax (EBT) | 136,679 | - | - | - | - | - |
| Net income | 66,602 | - | - | - | - | - |
| Net margin | 1.09% | - | - | - | - | - |
| EPS | 1,165 | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 1,200 | 2,000 | 2,000 | - | - | 1,200 |
| Announcement Date | 1/20/20 | 1/27/21 | 1/25/22 | 1/19/23 | 1/29/24 | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2022 S1 |
|---|---|---|
| Net sales | 3,110,613 | - |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | - | 121,036 |
| Net margin | - | - |
| EPS 2 | - | 1,905 |
| Dividend per Share | - | - |
| Announcement Date | 1/20/20 | 7/29/22 |
1VND in Million2VND
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) | - | 11.3% | 21.3% | - | 13.7% | 13.7% |
| ROA (Net income/ Total Assets) | - | 4.18% | 6.36% | - | 3.83% | 4.7% |
| Assets | - | - | - | - | - | - |
| Book Value Per Share | - | 21,118 | 19,049 | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 1/20/20 | 1/27/21 | 1/25/22 | 1/19/23 | 1/29/24 | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
29,700
VND
Average target price
19,200
VND
Spread / Average Target
-35.35%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +20.24% | 67.05M | |
| -16.79% | 14.47B | |
| +4.01% | 12.31B | |
| -19.73% | 9.22B | |
| -12.62% | 7.42B | |
| -.--% | 7.36B | |
| -4.38% | 6.42B | |
| -3.48% | 4.27B | |
| -32.16% | 2.26B | |
| +3.34% | 2.09B |
- Stock Market
- Equities
- BFC Stock
- Financials Binh Dien Fertilizer
