Financials Taseco Air Services

Equities

End-of-day quote Ho Chi Minh S.E. Other stock markets 18:00:00 2024-05-07 EDT			5-day change	1st Jan Change
62,400 ^VND	-0.95%		+13.87%	+23.56%

04-26	Taseco Air Services Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
01-30	Taseco Air Services Joint Stock Company Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,825,000	2,583,000	2,376,000	2,565,000	2,272,500	2,808,000	-	-
Enterprise Value (EV) ¹	3,825,000	2,583,000	2,376,000	2,565,000	2,272,500	2,808,000	2,808,000	2,808,000
P/E ratio	18.5 x	-53.5 x	-20.3 x	115 x	20.4 x	12.7 x	10.6 x	9.17 x
Yield	2.35%	-	-	-	-	2.4%	4.01%	4.01%
Capitalization / Revenue	3.35 x	7.19 x	15.4 x	4.25 x	2.07 x	1.91 x	1.66 x	1.48 x
EV / Revenue	3.35 x	7.19 x	15.4 x	4.25 x	2.07 x	1.91 x	1.66 x	1.48 x
EV / EBITDA	13.7 x	-101 x	-34.2 x	35.8 x	11.8 x	8.89 x	7.37 x	6.62 x
EV / FCF	21.2 x	-27 x	-23.8 x	34.9 x	16.6 x	14.5 x	12.4 x	11.1 x
FCF Yield	4.72%	-3.71%	-4.21%	2.87%	6.02%	6.91%	8.05%	9.05%
Price to Book	-	5.27 x	-	5.63 x	4.5 x	3.54 x	-	-
Nbr of stocks (in thousands)	45,000	45,000	45,000	45,000	45,000	45,000	-	-
Reference price ²	85,000	57,400	52,800	57,000	50,500	62,400	62,400	62,400
Announcement Date	20-01-30	21-02-01	22-01-28	23-03-29	24-01-31	-	-	-

¹VND in Million²VND

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	1,140,994	359,496	154,062	603,590	1,099,692	1,474,000	1,687,000	1,892,000
EBITDA ¹	278,571	-25,658	-69,481	71,741	193,371	316,000	381,000	424,000
EBIT ¹	240,813	-65,492	-107,321	34,302	157,606	287,000	348,000	390,000
Operating Margin	21.11%	-18.22%	-69.66%	5.68%	14.33%	19.47%	20.63%	20.61%
Earnings before Tax (EBT) ¹	263,156	-49,152	-128,401	39,192	177,584	326,000	405,000	470,000
Net income ¹	190,859	-49,013	-118,047	23,147	115,580	243,500	272,000	316,000
Net margin	16.73%	-13.63%	-76.62%	3.83%	10.51%	16.52%	16.12%	16.7%
EPS ²	4,588	-1,072	-2,598	495.0	2,473	4,904	5,862	6,807
Free Cash Flow ¹	180,483	-95,843	-99,991	73,590	136,719	194,000	226,000	254,000
FCF margin	15.82%	-26.66%	-64.9%	12.19%	12.43%	13.16%	13.4%	13.42%
FCF Conversion (EBITDA)	64.79%	-	-	102.58%	70.7%	61.39%	59.32%	59.91%
FCF Conversion (Net income)	94.56%	-	-	317.92%	118.29%	79.67%	83.09%	80.38%
Dividend per Share ²	2,000	-	-	-	-	1,500	2,500	2,500
Announcement Date	20-01-30	21-02-01	22-01-28	23-03-29	24-01-31	-	-	-

¹VND in Million²VND

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	180,483	-95,843	-99,991	73,590	136,719	194,000	226,000	254,000
ROE (net income / shareholders' equity)	33.5%	-9.08%	-27.4%	5.33%	26%	33.4%	28%	28.6%
ROA (Net income/ Total Assets)	24.8%	-6.54%	-20.9%	4.28%	17%	25.2%	23%	-
Assets ¹	769,902	749,342	563,740	540,698	679,881	968,191	1,182,609	-
Book Value Per Share ²	-	10,896	-	10,122	11,230	17,622	-	-
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	29,370	9,880	15,690	23,986	41,552	69,000	75,000	79,000
Capex / Sales	2.57%	2.75%	10.18%	3.97%	3.78%	4.68%	4.45%	4.18%
Announcement Date	20-01-30	21-02-01	22-01-28	23-03-29	24-01-31	-	-	-

¹VND in Million²VND

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

62,400 VND

Average target price

68,550 VND

Spread / Average Target

+9.86%

	1st Jan change	Capi.
TASECO AIR SERVICES	+23.56%	112M
SANRIO COMPANY, LTD.	+39.67%	4.19B
MOONPIG GROUP PLC	-1.92%	669M
1-800-FLOWERS.COM, INC.	-17.44%	567M
MOSHI MOSHI RETAIL CORPORATION	-1.87%	463M
CARD FACTORY PLC	-3.90%	445M
INTERNATIONAL GENIUS COMPANY	-39.68%	359M