Financials Viet Capital Securities

Equities

VCI

VN000000VCI9

Investment Banking & Brokerage Services

End-of-day quote Ho Chi Minh S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
50,000 VND -1.57% Intraday chart for Viet Capital Securities +2.99% +16.96%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 7,587,645 4,848,325 9,637,920 24,242,400 10,125,373 18,703,125
Enterprise Value (EV) 1 8,338,270 5,791,460 11,653,700 30,215,885 12,909,920 26,892,365
P/E ratio 9.19 x 6.96 x 12.5 x 16.2 x 11.6 x 37.9 x
Yield 3.01% 5.08% 5.15% 1.65% 5.16% -
Capitalization / Revenue 4.86 x 3.55 x 6.29 x 7.28 x 3.81 x 10 x
EV / Revenue 5.35 x 4.24 x 7.61 x 9.07 x 4.86 x 14.4 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 2.08 x 1.2 x 2.13 x 3.71 x 1.56 x 2.54 x
Nbr of stocks (in thousands) 423,800 427,310 430,560 432,900 435,500 437,500
Reference price 2 17,904 11,346 22,385 56,000 23,250 42,750
Announcement Date 8/13/19 3/30/20 3/25/21 3/18/22 3/29/23 3/26/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,559,773 1,367,242 1,531,837 3,330,666 2,658,997 1,868,527
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 1,011,456 855,007 951,039 1,850,585 1,059,739 570,139
Net income 1 822,622 693,181 768,912 1,498,718 868,978 491,905
Net margin 52.74% 50.7% 50.2% 45% 32.68% 26.33%
EPS 2 1,949 1,631 1,795 3,463 1,999 1,127
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 538.5 576.9 1,154 923.1 1,200 -
Announcement Date 8/13/19 3/30/20 3/25/21 3/18/22 3/29/23 3/26/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2024
Net Debt - -
Net Cash position - -
Leverage (Debt/EBITDA) - -
Free Cash Flow - -
ROE (net income / shareholders' equity) - 15.9%
ROA (Net income/ Total Assets) - 7.2%
Assets - -
Book Value Per Share - -
Cash Flow per Share - -
Capex - -
Capex / Sales - -
Announcement Date 1/17/23 -
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
50,000 VND
Average target price
45,580 VND
Spread / Average Target
-8.84%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. VCI Stock
  4. Financials Viet Capital Securities