Stock KBC KINHBAC CITY DEVELOPMENT HOLDING CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials KinhBac City Development Holding Corporation

Equities

KBC

VN000000KBC7

Real Estate Development & Operations

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
31,400 VND -0.32% Intraday chart for KinhBac City Development Holding Corporation +1.78% -1.10%
Apr. 30 KinhBac City Development Holding Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 01 KinhBac City Development Holding Corporation Provides Earnings Guidance for the Year 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,257,795 11,462,149 34,641,419 18,576,035 24,371,451 24,102,789 - -
Enterprise Value (EV) 1 8,530,276 16,177,235 39,133,301 18,576,035 24,371,451 24,102,789 24,102,789 24,102,789
P/E ratio 8.49 x 55.6 x 38.3 x 12 x 12.2 x 12.5 x 8.57 x 6.18 x
Yield 6.47% - - - - - 3.18% 3.18%
Capitalization / Revenue 2.23 x 5.32 x 8.04 x 19.4 x 4.32 x 3.56 x 2.58 x 2.07 x
EV / Revenue 2.23 x 5.32 x 8.04 x 19.4 x 4.32 x 3.56 x 2.58 x 2.07 x
EV / EBITDA 4.51 x 26.5 x 14.8 x 10.5 x 8.13 x 8.18 x 5.86 x 3.71 x
EV / FCF 5,738,542 x -3,666,701 x -23,524,597 x - - - - -
FCF Yield 0% -0% -0% - - - - -
Price to Book 0.77 x 1.18 x 2.49 x 1.15 x 1.34 x 1.16 x 1.02 x -
Nbr of stocks (in thousands) 626,347 626,347 759,680 767,605 767,605 767,605 - -
Reference price 2 11,588 18,300 45,600 24,200 31,750 31,400 31,400 31,400
Announcement Date 1/30/20 1/30/21 1/29/22 1/30/23 1/30/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,249,677 2,154,247 4,308,617 957,337 5,644,663 6,764,600 9,326,333 11,654,000
EBITDA 1 1,610,002 432,668 2,336,318 1,776,177 2,996,629 2,945,000 4,114,000 6,490,000
EBIT 1 1,415,558 429,990 1,485,841 1,708,414 2,861,165 2,476,000 3,602,000 5,775,000
Operating Margin 43.56% 19.96% 34.49% 178.45% 50.69% 36.6% 38.62% 49.55%
Earnings before Tax (EBT) 1 1,388,992 430,089 1,364,655 1,718,873 2,865,234 2,437,000 3,859,667 5,385,000
Net income 1 855,046 297,387 783,709 1,547,311 1,995,556 1,978,200 2,812,000 3,902,000
Net margin 26.31% 13.8% 18.19% 161.63% 35.35% 29.24% 30.15% 33.48%
EPS 2 1,365 329.2 1,191 2,019 2,600 2,512 3,663 5,083
Free Cash Flow 1,264,746 -3,126,013 -1,472,562 - - - - -
FCF margin 38.92% -145.11% -34.18% - - - - -
FCF Conversion (EBITDA) 78.56% - - - - - - -
FCF Conversion (Net income) 147.92% - - - - - - -
Dividend per Share 2 750.0 - - - - - 1,000 1,000
Announcement Date 1/30/20 1/30/21 1/29/22 1/30/23 1/30/24 - - -
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1,272,482 4,715,086 4,491,882 - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 0.7904 x 10.9 x 1.923 x - - - - -
Free Cash Flow 1,264,746 -3,126,013 -1,472,562 - - - - -
ROE (net income / shareholders' equity) 9.26% 2.34% 6.63% 10.2% 11.7% 8.6% 12.6% 16.5%
ROA (Net income/ Total Assets) 5.11% 1.48% 2.88% 4.69% 5.84% 4.97% 7.2% 9.2%
Assets 1 16,732,800 20,110,012 27,243,326 32,967,031 34,163,462 39,829,503 39,055,556 42,413,043
Book Value Per Share 2 15,039 15,487 18,285 20,956 23,633 27,176 30,740 -
Cash Flow per Share - - -1,873 - - - - -
Capex 1 137,968 212,808 240,288 171,330 1,319,049 210,000 264,000 307,000
Capex / Sales 4.25% 9.88% 5.58% 17.9% 23.37% 3.1% 2.83% 2.63%
Announcement Date 1/30/20 1/30/21 1/29/22 1/30/23 1/30/24 - - -
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

Ratings for KinhBac City Development Holding Corporation

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
31,400 VND
Average target price
38,643 VND
Spread / Average Target
+23.07%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
KINHBAC CITY DEVELOPMENT HOLDING CORPORATION Stock KinhBac City Development Holding Corporation
-1.10% 947M
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-10.83% 26.36B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.43% 25.9B
DLF LIMITED Stock DLF Limited
+12.29% 24.19B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+35.85% 21.26B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+7.12% 20.63B
EMAAR PROPERTIES Stock Emaar Properties
-3.28% 18.43B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+3.23% 16.74B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+34.62% 16.42B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+1.04% 15.04B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. KBC Stock
  4. Financials KinhBac City Development Holding Corporation