VIETTEL POSTCORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 87,000 VND | +1.28% |
|
-6.85% | 0.00% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 10,595,125 | 10,595,125 | - |
| Enterprise Value (EV) 1 | 10,595,125 | 10,595,125 | 10,595,125 |
| P/E ratio | - | - | - |
| Yield | - | - | - |
| Capitalization / Revenue | 0.54 x | 0.64 x | 0.67 x |
| EV / Revenue | 0.54 x | 0.64 x | 0.67 x |
| EV / EBITDA | 21.5 x | 16.6 x | 12.2 x |
| EV / FCF | - | -882,927,055 x | 38,527,726 x |
| FCF Yield | - | -0% | 0% |
| Price to Book | - | - | - |
| Nbr of stocks (in thousands) | 121,783 | 121,783 | - |
| Reference price 2 | 87,000 | 87,000 | 87,000 |
| Announcement Date | 2/1/24 | - | - |
1VND in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,923,128 | 7,807,849 | 21,452,032 | 21,628,809 | 19,589,873 | 16,468,000 | 15,907,500 |
| EBITDA 1 | 367,106 | 589,763 | - | 353,544 | 492,907 | 637,500 | 866,500 |
| EBIT 1 | 316,998 | 525,101 | 318,905 | 269,590 | 409,757 | 486,000 | 608,000 |
| Operating Margin | 6.44% | 6.73% | 1.49% | 1.25% | 2.09% | 2.95% | 3.82% |
| Earnings before Tax (EBT) 1 | 350,914 | 476,137 | 370,600 | 323,417 | 478,584 | 486,500 | 575,500 |
| Net income 1 | - | 378,157 | 295,893 | 256,644 | 380,244 | 388,000 | 459,000 |
| Net margin | - | 4.84% | 1.38% | 1.19% | 1.94% | 2.36% | 2.89% |
| EPS | - | - | - | - | - | - | - |
| Free Cash Flow | - | -224,413 | - | - | - | -12,000 | 275,000 |
| FCF margin | - | -2.87% | - | - | - | -0.07% | 1.73% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 31.74% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 59.91% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/1/19 | 2/3/20 | 4/1/22 | 3/29/23 | 2/1/24 | - | - |
1VND in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | -224,413 | - | - | - | -12,000 | 275,000 |
| ROE (net income / shareholders' equity) | 76.1% | 46% | - | 18.9% | 25.6% | 22.7% | 23.1% |
| ROA (Net income/ Total Assets) | 12.2% | 12.1% | - | 4.6% | 6.08% | 5.9% | 6.4% |
| Assets 1 | - | 3,125,342 | - | 5,580,427 | 6,255,965 | 6,576,271 | 7,171,875 |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | 30,553 | 112,126 | - | 28,264 | - | 609,000 | 447,000 |
| Capex / Sales | 0.62% | 1.44% | - | 0.13% | - | 3.7% | 2.81% |
| Announcement Date | 2/1/19 | 2/3/20 | 4/1/22 | 3/29/23 | 2/1/24 | - | - |
1VND in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 411M | |
| -12.14% | 115B | |
| -14.70% | 47.56B | |
| +0.05% | 17.88B | |
| +33.12% | 8.77B | |
| -54.55% | 8.21B | |
| -26.46% | 5.85B | |
| -20.06% | 5.79B | |
| +11.31% | 4.92B | |
| -0.89% | 4.14B |
- Stock Market
- Equities
- VTP Stock
- Financials Viettel PostCorporation
