HOA SEN GROUP |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25,050 VND | +0.20% |
|
-0.40% | +9.87% |
| 06-06 | Hoa Sen Group Announces Change of Branch Address | CI |
| 05-07 | Hoa Sen Yen Bai Joint Stock Company announced that it expects to receive funding from Hoa Sen Group | CI |
Valuation
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,835,245 | 6,953,891 | 22,946,908 | 8,851,214 | 12,319,646 | 15,430,357 | - | - |
| Enterprise Value (EV) 1 | 2,835,245 | 6,953,891 | 22,946,908 | 8,851,214 | 12,319,646 | 16,652,557 | 15,986,357 | 15,491,057 |
| P/E ratio | 7.85 x | 6.28 x | 5.49 x | 36.5 x | 426 x | 18.6 x | 14.1 x | 12 x |
| Yield | - | - | - | - | - | 2% | 3.19% | 3.99% |
| Capitalization / Revenue | 0.1 x | 0.25 x | 0.47 x | 0.18 x | 0.39 x | 0.44 x | 0.39 x | 0.36 x |
| EV / Revenue | 0.1 x | 0.25 x | 0.47 x | 0.18 x | 0.39 x | 0.47 x | 0.4 x | 0.36 x |
| EV / EBITDA | 1.32 x | 2.19 x | 3.65 x | 5.08 x | 9.46 x | 7.53 x | 6.29 x | 5.58 x |
| EV / FCF | 0.69 x | 4.08 x | 22.5 x | 3.72 x | - | 11 x | 23.2 x | 16.1 x |
| FCF Yield | 145% | 24.5% | 4.44% | 26.9% | - | 9.11% | 4.3% | 6.23% |
| Price to Book | 0.52 x | 1.06 x | 2.12 x | 0.81 x | 1.14 x | 1.18 x | - | - |
| Nbr of stocks (in thousands) | 604,110 | 604,122 | 609,944 | 615,997 | 615,982 | 615,982 | - | - |
| Reference price 2 | 4,693 | 11,511 | 37,621 | 14,369 | 20,000 | 25,050 | 25,050 | 25,050 |
| Announcement Date | 19-10-30 | 20-10-30 | 21-10-29 | 22-10-31 | 23-10-27 | - | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 28,034,785 | 27,534,116 | 48,726,522 | 49,710,636 | 31,650,711 | 35,123,400 | 40,004,500 | 43,384,000 |
| EBITDA 1 | 2,147,675 | 3,168,068 | 6,289,054 | 1,743,757 | 1,301,844 | 2,212,333 | 2,543,000 | 2,777,000 |
| EBIT 1 | 230,257 | 1,937,932 | 5,110,216 | 563,741 | 182,634 | 1,044,400 | 1,392,600 | 1,610,800 |
| Operating Margin | 0.82% | 7.04% | 10.49% | 1.13% | 0.58% | 2.97% | 3.48% | 3.71% |
| Earnings before Tax (EBT) 1 | 459,922 | 1,370,833 | 4,921,611 | 359,481 | 151,846 | 1,005,100 | 1,352,200 | 1,587,000 |
| Net income 1 | 361,341 | 1,151,421 | 4,312,809 | 251,054 | 28,318 | 829,020 | 1,110,200 | 1,302,350 |
| Net margin | 1.29% | 4.18% | 8.85% | 0.51% | 0.09% | 2.36% | 2.78% | 3% |
| EPS 2 | 597.7 | 1,833 | 6,849 | 393.2 | 47.00 | 1,348 | 1,782 | 2,090 |
| Free Cash Flow 1 | 4,112,219 | 1,703,710 | 1,019,220 | 2,381,127 | - | 1,516,450 | 688,200 | 964,950 |
| FCF margin | 14.67% | 6.19% | 2.09% | 4.79% | - | 4.32% | 1.72% | 2.22% |
| FCF Conversion (EBITDA) | 191.47% | 53.78% | 16.21% | 136.55% | - | 68.55% | 27.06% | 34.75% |
| FCF Conversion (Net income) | 1,138.04% | 147.97% | 23.63% | 948.45% | - | 182.92% | 61.99% | 74.09% |
| Dividend per Share 2 | - | - | - | - | - | 500.0 | 800.0 | 1,000 |
| Announcement Date | 19-10-30 | 20-10-30 | 21-10-29 | 22-10-31 | 23-10-27 | - | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: September | 2022 Q1 | 2022 Q3 | 2022 Q4 | 2023 Q1 |
|---|---|---|---|---|
| Net sales 1 | 16,933,628 | 12,177,236 | 7,939,118 | 7,942,002 |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | 638,327 | 265,002 | -886,975 | - |
| Net margin | 3.77% | 2.18% | -11.17% | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 22-01-28 | 22-07-29 | 22-10-31 | 23-01-27 |
1VND in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 1,222,200 | 556,000 | 60,700 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.5524 x | 0.2186 x | 0.0219 x |
| Free Cash Flow 1 | 4,112,219 | 1,703,710 | 1,019,220 | 2,381,127 | - | 1,516,450 | 688,200 | 964,950 |
| ROE (net income / shareholders' equity) | 6.83% | 19.1% | 49.6% | 2.32% | 0.26% | 7.25% | 9.35% | 10.2% |
| ROA (Net income/ Total Assets) | 1.88% | 6.58% | 19.4% | 1.15% | 0.16% | 4.8% | 6.45% | 7.2% |
| Assets 1 | 19,180,498 | 17,493,755 | 22,183,751 | 21,796,684 | 17,183,282 | 17,271,250 | 17,212,403 | 18,088,194 |
| Book Value Per Share 2 | 9,033 | 10,900 | 17,733 | 17,668 | 17,475 | 21,296 | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 943,752 | 219,264 | 476,857 | 463,433 | 182,485 | 341,333 | 500,000 | 500,000 |
| Capex / Sales | 3.37% | 0.8% | 0.98% | 0.93% | 0.58% | 0.97% | 1.25% | 1.15% |
| Announcement Date | 19-10-30 | 20-10-30 | 21-10-29 | 22-10-31 | 23-10-27 | - | - | - |
1VND in Million2VND
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
25,050
VND
Average target price
24,325
VND
Spread / Average Target
-2.89%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +9.87% | 605M | |
| -11.19% | 36.32B | |
| +23.69% | 26.29B | |
| -27.13% | 19.99B | |
| +4.80% | 19.82B | |
| +5.66% | 19.42B | |
| -16.77% | 19.19B | |
| +5.39% | 9.24B | |
| -23.58% | 7.92B | |
| -.--% | 7.87B |
- Stock Market
- Equities
- HSG Stock
- Financials Hoa Sen Group
