Stock NT2 PETROVIETNAM POWER NHONTRACH 2
Add to a list
To use this feature you must be a member
Log inSign up

Financials PetroVietnam Power NhonTrach 2

Equities

NT2

VN000000NT22

Independent Power Producers

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
23,050 VND -1.50% Intraday chart for PetroVietnam Power NhonTrach 2 +1.99% -5.92%
Apr. 22 PetroVietnam Power Nhon Trach 2 Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 04 Petrovietnam Power Nhon Trach 2 Joint Stock Company Approves Plan to Pay First Cash Dividend in 2023, Payable on March 29, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,232,516 7,081,750 7,571,140 8,305,223 7,052,963 6,635,542 - -
Enterprise Value (EV) 1 7,423,173 7,794,913 7,780,152 8,305,223 8,251,810 6,635,542 6,635,542 6,635,542
P/E ratio 8.46 x 11.7 x 14.8 x 11.7 x 15.1 x -34.2 x 18.3 x 6.99 x
Yield 11.5% 8.13% 7.6% - - 5.78% 7.16% 13%
Capitalization / Revenue 0.81 x 1.16 x 1.23 x 0.95 x 1.11 x 1.91 x 0.99 x 0.73 x
EV / Revenue 0.81 x 1.16 x 1.23 x 0.95 x 1.11 x 1.91 x 0.99 x 0.73 x
EV / EBITDA 3.95 x 4.71 x 5.9 x 5.66 x 6.13 x 15 x 7.36 x 5.64 x
EV / FCF 3.26 x 5.12 x 7.06 x 6.01 x 8.27 x 7.16 x 4.89 x 6.25 x
FCF Yield 30.7% 19.5% 14.2% 16.6% 12.1% 14% 20.5% 16%
Price to Book - 1.65 x 1.79 x 1.8 x 1.62 x 1.81 x 1.75 x -
Nbr of stocks (in thousands) 287,876 287,876 287,876 287,876 287,876 287,876 - -
Reference price 2 21,650 24,600 26,300 28,850 24,500 23,050 23,050 23,050
Announcement Date 1/20/20 1/19/21 1/20/22 1/19/23 1/19/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,653,692 6,082,248 6,149,584 8,785,955 6,382,599 3,470,667 6,733,143 9,124,500
EBITDA 1 1,577,877 1,502,401 1,283,348 1,467,348 1,151,130 443,667 901,200 1,177,000
EBIT 1 887,599 809,755 592,883 778,510 463,916 -282,000 551,333 1,027,000
Operating Margin 11.6% 13.31% 9.64% 8.86% 7.27% -8.13% 8.19% 11.26%
Earnings before Tax (EBT) 1 800,225 663,276 565,839 778,892 536,228 -209,000 341,750 1,231,000
Net income 1 759,283 625,244 533,789 729,324 495,788 -198,333 582,750 918,000
Net margin 9.92% 10.28% 8.68% 8.3% 7.77% -5.71% 8.65% 10.06%
EPS 2 2,558 2,095 1,778 2,457 1,624 -674.7 1,259 3,298
Free Cash Flow 1 1,912,284 1,383,501 1,071,820 1,381,952 853,101 927,000 1,358,000 1,062,500
FCF margin 24.99% 22.75% 17.43% 15.73% 13.37% 26.71% 20.17% 11.64%
FCF Conversion (EBITDA) 121.19% 92.09% 83.52% 94.18% 74.11% 208.94% 150.69% 90.27%
FCF Conversion (Net income) 251.85% 221.27% 200.79% 189.48% 172.07% - 233.03% 115.74%
Dividend per Share 2 2,500 2,000 1,999 - - 1,333 1,650 3,000
Announcement Date 1/20/20 1/19/21 1/20/22 1/19/23 1/19/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2024 Q1
Net sales 1 2,687,969 - 2,168,333 - - 261,907
EBITDA - - - - - -
EBIT 1 - - - - - -228,643
Operating Margin - - - - - -87.3%
Earnings before Tax (EBT) 1 - - - - - -158,159
Net income 365,034 524,618 198,979 5,757 233,821 -
Net margin 13.58% - 9.18% - - -
EPS - - - - 788.0 -
Dividend per Share - - - - - -
Announcement Date 7/18/22 7/18/22 10/19/22 1/19/23 4/20/23 4/22/24
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1,190,657 713,163 209,012 - 1,198,847 - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 0.7546 x 0.4747 x 0.1629 x - 1.041 x - - -
Free Cash Flow 1 1,912,284 1,383,501 1,071,820 1,381,952 853,101 927,000 1,358,000 1,062,500
ROE (net income / shareholders' equity) 19.4% 14.8% 12.5% 16.8% 11.1% -4.9% 13.5% 22.6%
ROA (Net income/ Total Assets) 9.25% 8.97% 8.21% 10.5% 6.23% -2.38% 7.4% 10.9%
Assets 1 8,208,286 6,972,724 6,502,692 6,954,683 7,957,940 8,350,877 7,875,000 8,422,018
Book Value Per Share 2 - 14,928 14,706 16,027 15,140 12,744 13,199 -
Cash Flow per Share 2 - 4,246 3,732 - 2,975 4,607 4,411 -
Capex 1 5,195 1,199 2,525 1,459 3,408 3,000 2,333 3,000
Capex / Sales 0.07% 0.02% 0.04% 0.02% 0.05% 0.09% 0.03% 0.03%
Announcement Date 1/20/20 1/19/21 1/20/22 1/19/23 1/19/24 - - -
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 PetroVietnam Power NhonTrach 2

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
23,050 VND
Average target price
25,719 VND
Spread / Average Target
+11.58%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Fossil Fuel IPPs

1st Jan change Capi.
PETROVIETNAM POWER NHONTRACH 2 Stock PetroVietnam Power NhonTrach 2
-5.92% 261M
HUANENG POWER INTERNATIONAL, INC. Stock Huaneng Power International, Inc.
+25.12% 16.72B
GULF ENERGY DEVELOPMENT Stock Gulf Energy Development
-8.99% 12.9B
JSW ENERGY LIMITED Stock JSW Energy Limited
+49.68% 12.79B
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD. Stock Zhejiang Zheneng Electric Power Co., Ltd.
+45.34% 12.41B
SHAANXI ENERGY INVESTMENT CO., LTD. Stock Shaanxi Energy Investment Co., Ltd.
+29.36% 5.73B
JIANGSU GUOXIN CORP. LTD. Stock Jiangsu Guoxin Corp. Ltd.
+23.74% 4.24B
ABOITIZ POWER CORPORATION Stock Aboitiz Power Corporation
-9.79% 4.2B
GUANGDONG ELECTRIC POWER DEVELOPMENT CO., LTD. Stock Guangdong Electric Power Development Co., Ltd.
+17.59% 3.75B
GLOBAL POWER SYNERGY Stock Global Power Synergy
-3.09% 3.6B
Fossil Fuel IPPs
  1. Stock Market
  2. Equities
  3. NT2 Stock
  4. Financials PetroVietnam Power NhonTrach 2