BA RIA - VUNG TAU HOUSE DEVELOPMENT Financials Ba Ria - Vung Tau House Development
Equities
HDC
VN000000HDC9
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30,750 VND | +4.77% |
|
+6.40% | -5.82% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 1,378,582 | 8,127,105 | 4,154,475 | - |
| Enterprise Value (EV) 1 | 1,378,582 | 8,127,105 | 5,558,475 | 5,273,475 |
| P/E ratio | - | 25.5 x | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 2.04 x | - | 3.41 x | 1.71 x |
| EV / Revenue | 2.04 x | - | 4.56 x | 2.17 x |
| EV / EBITDA | - | - | - | - |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | - | 1.89 x | 1.38 x |
| Nbr of stocks (in thousands) | 130,102 | 133,669 | 135,105 | - |
| Reference price 2 | 10,596 | 60,800 | 30,750 | 30,750 |
| Announcement Date | 20-01-22 | 22-03-07 | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | 677,272 | - | 1,220,000 | 2,430,000 |
| EBITDA | - | - | - | - |
| EBIT 1 | - | - | 475,000 | 1,071,000 |
| Operating Margin | - | - | 38.93% | 44.07% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 144,799 | 309,339 | 318,000 | 805,000 |
| Net margin | 21.38% | - | 26.07% | 33.13% |
| EPS | - | 2,381 | - | - |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 20-01-22 | 22-03-07 | - | - |
1VND in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | 1,404,000 | 1,119,000 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 15% | 29% |
| ROA (Net income/ Total Assets) | - | - | 6% | 13% |
| Assets 1 | - | - | 5,300,000 | 6,192,308 |
| Book Value Per Share 2 | - | - | 16,306 | 22,262 |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 20-01-22 | 22-03-07 | - | - |
1VND in Million2VND
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
30,750
VND
Average target price
35,800
VND
Spread / Average Target
+16.42%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.82% | 163M | |
| +4.17% | 26.33B | |
| -13.96% | 13.96B | |
| +8.89% | 10.98B | |
| -22.81% | 7.97B | |
| +9.98% | 7.03B | |
| -5.44% | 6.99B | |
| +5.04% | 6.85B | |
| -3.24% | 3.69B | |
| +10.47% | 3.52B |
- Stock Market
- Equities
- HDC Stock
- Financials Ba Ria - Vung Tau House Development
