Stock HAG HOANG ANH GIA LAI
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hoang Anh Gia Lai

Equities

HAG

VN000000HAG6

Fishing & Farming

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
12,400 VND -0.80% Intraday chart for Hoang Anh Gia Lai +2.90% -6.06%
Apr. 29 Hoang Anh Gia Lai Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 16 Hoang Anh Gia Lai Joint Stock Company Announces CEO Changes CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,525,709 3,691,049 4,868,846 12,334,410 8,494,977 12,241,671
Enterprise Value (EV) 1 25,938,515 18,134,684 23,097,277 20,719,109 16,964,096 20,576,700
P/E ratio 38.5 x 17.1 x -3.88 x 60.8 x 7.53 x 7.36 x
Yield - - - - - -
Capitalization / Revenue 0.84 x 1.78 x 1.53 x 5.88 x 1.66 x 1.9 x
EV / Revenue 4.81 x 8.74 x 7.27 x 9.88 x 3.32 x 3.19 x
EV / EBITDA 11.2 x 40.8 x -22.2 x 14.6 x 6.5 x 14.1 x
EV / FCF -9.26 x -2.53 x -4.37 x -581 x 22.9 x -122 x
FCF Yield -10.8% -39.5% -22.9% -0.17% 4.37% -0.82%
Price to Book 0.34 x 0.29 x 0.96 x 2.75 x 1.7 x 1.93 x
Nbr of stocks (in thousands) 927,399 927,399 927,399 927,399 927,399 927,399
Reference price 2 4,880 3,980 5,250 13,300 9,160 13,200
Announcement Date 3/30/19 4/9/20 4/10/21 3/24/22 4/3/23 3/27/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 5,388,200 2,075,444 3,176,646 2,097,418 5,110,782 6,442,397
EBITDA 1 2,316,040 444,289 -1,038,816 1,420,780 2,608,898 1,462,301
EBIT 1 1,192,923 -753,674 -2,000,094 551,962 2,271,357 883,297
Operating Margin 22.14% -36.31% -62.96% 26.32% 44.44% 13.71%
Earnings before Tax (EBT) 1 47,697 -2,240,758 -2,351,460 -130,607 1,028,218 1,792,877
Net income 1 117,507 216,518 -1,255,661 203,030 1,128,745 1,663,971
Net margin 2.18% 10.43% -39.53% 9.68% 22.09% 25.83%
EPS 2 126.7 233.0 -1,354 218.9 1,217 1,794
Free Cash Flow 1 -2,800,141 -7,171,467 -5,289,549 -35,661 741,270 -169,295
FCF margin -51.97% -345.54% -166.51% -1.7% 14.5% -2.63%
FCF Conversion (EBITDA) - - - - 28.41% -
FCF Conversion (Net income) - - - - 65.67% -
Dividend per Share - - - - - -
Announcement Date 3/30/19 4/9/20 4/10/21 3/24/22 4/3/23 3/27/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 21,412,806 14,443,635 18,228,430 8,384,698 8,469,118 8,335,029
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.245 x 32.51 x -17.55 x 5.901 x 3.246 x 5.7 x
Free Cash Flow 1 -2,800,141 -7,171,467 -5,289,549 -35,661 741,270 -169,295
ROE (net income / shareholders' equity) 0.04% -10.8% -21.9% 1.74% 22.8% 30%
ROA (Net income/ Total Assets) 1.47% -1.09% -3.53% 1.24% 7.43% 2.71%
Assets 1 7,973,047 -19,937,174 35,580,214 16,393,231 15,201,958 61,340,028
Book Value Per Share 2 14,306 13,679 5,476 4,838 5,385 6,857
Cash Flow per Share 2 364.0 274.0 105.0 84.40 78.00 45.10
Capex 1 2,597,907 4,679,597 2,335,314 1,215,682 544,321 614,181
Capex / Sales 48.21% 225.47% 73.52% 57.96% 10.65% 9.53%
Announcement Date 3/30/19 4/9/20 4/10/21 3/24/22 4/3/23 3/27/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Fishing & Farming

1st Jan change Capi.
HOANG ANH GIA LAI Stock Hoang Anh Gia Lai
-6.06% 518M
QL RESOURCES Stock QL Resources
+12.43% 3.28B
SLC AGRÍCOLA S.A. Stock SLC Agrícola S.A.
-3.72% 1.62B
ROS AGRO PLC Stock ROS Agro PLC
-95.58% 1.61B
GODREJ AGROVET LIMITED Stock Godrej Agrovet Limited
+1.52% 1.25B
FRESH DEL MONTE PRODUCE INC. Stock Fresh Del Monte Produce Inc.
-0.84% 1.24B
SILDARVINNSLAN HF. Stock Sildarvinnslan Hf.
-12.26% 1.2B
CHERKIZOVO GROUP Stock Cherkizovo Group
-.--% 1.19B
PT FAP AGRI TBK Stock PT FAP Agri Tbk
-.--% 1.19B
SHENZHEN KINGKEY SMART AGRICULTURE TIMES CO.,LTD Stock Shenzhen Kingkey Smart Agriculture Times Co.,Ltd
-12.19% 1.18B
Other Fishing & Farming
  1. Stock Market
  2. Equities
  3. HAG Stock
  4. Financials Hoang Anh Gia Lai