Stock NTP TIEN PHONG PLASTIC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tien Phong Plastic

Equities

NTP

VN000000NTP5

Construction Supplies & Fixtures

End-of-day quote HANOI S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
41,700 VND +0.97% Intraday chart for Tien Phong Plastic +4.25% +5.57%
Apr. 22 Tien Phong Plastic Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 17 Tien Phong Plastic Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,614,236 3,170,696 4,240,667 7,067,778 4,146,411 5,118,226
Enterprise Value (EV) 1 5,649,970 4,354,907 4,971,365 7,833,540 5,244,936 5,385,642
P/E ratio 10.9 x 7.75 x 10.6 x 16.7 x 9.55 x 10.2 x
Yield 2.47% 6.19% 6.94% 4.17% 6.25% -
Capitalization / Revenue 0.8 x 0.67 x 0.95 x 1.47 x 0.73 x 0.99 x
EV / Revenue 1.25 x 0.91 x 1.11 x 1.62 x 0.92 x 1.04 x
EV / EBITDA 9.68 x 6.2 x 6.73 x 10.9 x 6.81 x 6.06 x
EV / FCF -17.5 x 5.68 x 6.09 x 40.2 x -20.6 x 5.47 x
FCF Yield -5.71% 17.6% 16.4% 2.49% -4.86% 18.3%
Price to Book 1.6 x 1.21 x 1.64 x 2.61 x 1.46 x 1.64 x
Nbr of stocks (in thousands) 129,577 129,576 129,576 129,576 129,575 129,575
Reference price 2 27,893 24,470 32,727 54,545 32,000 39,500
Announcement Date 3/20/19 3/27/20 4/2/21 3/29/22 4/6/23 3/25/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,519,645 4,759,862 4,486,111 4,823,525 5,685,112 5,175,863
EBITDA 1 583,762 702,705 738,175 716,150 770,732 889,060
EBIT 1 449,852 552,880 590,379 566,298 615,832 733,755
Operating Margin 9.95% 11.62% 13.16% 11.74% 10.83% 14.18%
Earnings before Tax (EBT) 1 379,845 471,186 523,419 551,035 564,480 659,282
Net income 1 331,517 409,026 447,189 467,760 479,540 559,415
Net margin 7.34% 8.59% 9.97% 9.7% 8.44% 10.81%
EPS 2 2,558 3,157 3,079 3,269 3,349 3,891
Free Cash Flow 1 -322,489 766,500 816,153 195,093 -254,643 985,050
FCF margin -7.14% 16.1% 18.19% 4.04% -4.48% 19.03%
FCF Conversion (EBITDA) - 109.08% 110.56% 27.24% - 110.8%
FCF Conversion (Net income) - 187.4% 182.51% 41.71% - 176.09%
Dividend per Share 2 688.7 1,515 2,273 2,273 2,000 -
Announcement Date 3/20/19 3/27/20 4/2/21 3/29/22 4/6/23 3/25/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,035,735 1,184,211 730,698 765,762 1,098,525 267,416
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.487 x 1.685 x 0.9899 x 1.069 x 1.425 x 0.3008 x
Free Cash Flow 1 -322,489 766,500 816,153 195,093 -254,643 985,050
ROE (net income / shareholders' equity) 15.3% 17% 17.3% 17.7% 17.3% 18.8%
ROA (Net income/ Total Assets) 6.15% 7.33% 8.74% 8.05% 7.73% 8.72%
Assets 1 5,387,455 5,580,316 5,119,098 5,810,823 6,205,867 6,414,865
Book Value Per Share 2 17,384 20,226 19,983 20,899 21,847 24,044
Cash Flow per Share 2 641.0 2,340 1,637 1,100 1,296 3,745
Capex 1 294,650 169,760 118,033 92,182 107,308 87,093
Capex / Sales 6.52% 3.57% 2.63% 1.91% 1.89% 1.68%
Announcement Date 3/20/19 3/27/20 4/2/21 3/29/22 4/6/23 3/25/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Plumbing Fixtures & Fittings

1st Jan change Capi.
TIEN PHONG PLASTIC Stock Tien Phong Plastic
+5.57% 211M
GEBERIT AG Stock Geberit AG
-6.09% 17.94B
ADVANCED DRAINAGE SYSTEMS, INC. Stock Advanced Drainage Systems, Inc.
+17.20% 12.57B
ASTRAL LIMITED Stock Astral Limited
+8.49% 6.64B
ZHEJIANG WEIXING NEW BUILDING MATERIALS CO., LTD. Stock Zhejiang Weixing New Building Materials Co., Ltd.
+21.35% 3.81B
ALIAXIS SA Stock Aliaxis SA
+21.43% 2.84B
RELIANCE WORLDWIDE CORPORATION LIMITED Stock Reliance Worldwide Corporation Limited
+13.09% 2.56B
FINOLEX INDUSTRIES LIMITED Stock Finolex Industries Limited
+28.32% 1.99B
CHINA LESSO GROUP HOLDINGS LIMITED Stock China Lesso Group Holdings Limited
-10.29% 1.43B
CANGZHOU MINGZHU PLASTIC CO.,LTD. Stock Cangzhou Mingzhu Plastic Co.,Ltd.
-9.25% 849M
Plumbing Fixtures & Fittings
  1. Stock Market
  2. Equities
  3. NTP Stock
  4. Financials Tien Phong Plastic