VIGLACERA CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54,200 VND | +1.69% |
|
+6.69% | -1.28% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,249,640 | 12,015,780 | 23,852,220 | 15,154,230 | 24,614,415 | 24,300,570 |
| Enterprise Value (EV) 1 | 8,249,640 | 12,015,780 | 23,852,220 | 15,154,230 | 24,614,415 | 24,300,570 |
| P/E ratio | - | 20 x | - | - | - | - |
| Yield | 5.98% | 4.1% | - | - | - | 3.69% |
| Capitalization / Revenue | 0.82 x | - | 2.13 x | 1.04 x | 1.87 x | 1.81 x |
| EV / Revenue | 0.82 x | - | 2.13 x | 1.04 x | 1.87 x | 1.81 x |
| EV / EBITDA | 4.96 x | - | - | - | 4.95 x | 7.62 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.29 x | 1.89 x | - | - | 2.59 x | 2.17 x |
| Nbr of stocks (in thousands) | 448,350 | 448,350 | 448,350 | 448,350 | 448,350 | 448,350 |
| Reference price 2 | 18,400 | 26,800 | 53,200 | 33,800 | 54,900 | 54,200 |
| Announcement Date | 20-01-21 | 21-03-15 | 22-01-24 | 23-01-19 | 24-01-31 | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 10,115,584 | - | 11,200,592 | 14,594,168 | 13,193,818 | 13,429,000 |
| EBITDA 1 | 1,664,487 | - | - | - | 4,970,381 | 3,191,000 |
| EBIT 1 | 1,095,308 | - | - | - | 1,914,305 | 2,334,000 |
| Operating Margin | 10.83% | - | - | - | 14.51% | 17.38% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | 600,750 | 1,227,775 | - | - | - |
| Net margin | - | - | 10.96% | - | - | - |
| EPS | - | 1,340 | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 1,100 | 1,100 | - | - | - | 2,000 |
| Announcement Date | 20-01-21 | 21-03-15 | 22-01-24 | 23-01-19 | 24-01-31 | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 |
|---|---|---|
| Net sales 1 | 3,211,656 | 3,281,158 |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | 221,418 | - |
| Net margin | 6.89% | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 22-10-24 | 23-01-19 |
1VND in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.9% | - | - | - | 15.7% | 14.1% |
| ROA (Net income/ Total Assets) | 3.54% | - | - | - | 5.18% | 6.7% |
| Assets | - | - | - | - | - | - |
| Book Value Per Share 1 | 14,263 | 14,186 | - | - | 21,159 | 25,028 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 20-01-21 | 21-03-15 | 22-01-24 | 23-01-19 | 24-01-31 | - |
1VND
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
54,200
VND
Average target price
55,600
VND
Spread / Average Target
+2.58%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.28% | 940M | |
| +20.37% | 42.9B | |
| +5.65% | 31.24B | |
| +1.83% | 19.95B | |
| +33.29% | 19.39B | |
| +7.48% | 15.56B | |
| +12.87% | 9.87B | |
| -1.54% | 9.16B | |
| +42.51% | 7.71B | |
| -10.23% | 7.45B |
- Stock Market
- Equities
- VGC Stock
- Financials Viglacera Corporation