Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  VIETNAM STOCK EXCHANGE  >  Vingroup JSC    VIC   VN000000VIC9

VINGROUP JSC

(VIC)
  Report
SummaryNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M VND Estimates in M VND
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 90 354 575 122 575 290 130 789 759 228 491 580 301 482 978 -
EBITDA 15 383 153 16 347 493 19 462 222 36 164 430 48 761 283 -
Operating profit (EBIT) 11 519 552 11 564 274 10 683 821 25 508 998 36 844 059 -
Pre-Tax Profit (EBT) 8 915 205 13 814 017 15 639 052 22 043 347 31 776 227 -
Net income 4 247 289 3 346 014 7 505 566 9 747 267 11 376 800 -
P/E ratio - - - 35,9x 27,2x -
EPS ( VND ) 1 429 1 126 2 420 2 944 3 885 -
Dividend per Share ( VND ) - - - - - -
Yield - - - - - -
Reference price ( VND ) - - - 105 600,000 105 600,000 105 600,000
Announcement Date 01/31/2018
08:24am
01/31/2019
07:36am
01/30/2020
09:25am
- - -
Finances - Leverage
Actuals in M VND Estimates in M VND
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 40 580 650 75 582 231 - 174 907 547 167 680 877 -
Finance - - 0,00 - - 0,00
Operating income (EBITDA) 15 383 153 16 347 493 19 462 222 36 164 430 48 761 283 -
Leverage
(Debt/EBITDA)
2,64x 4,62x - 4,84x 3,44x -
Capital Expenditure 22 050 465 42 453 991 - 20 269 728 17 194 283 -
Free Cash Flow (FCF) -321 576 -48 968 456 - - - -
Book Value Per Share (BVPS) ( VND ) 10 655 17 534 - 25 103 29 395 -
Cash Flow per Share (  ) - - - - - -
Announcement Date 01/31/2018
08:24am
01/31/2019
07:36am
12/31/1969
07:00pm
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 339 503 229 M VND -
Entreprise Value (EV) 514 410 776 M VND 507 184 106 M VND
Valuation 2020e 2021e
P/E ratio (Price / EPS) 35,9x 27,2x
Capitalization / Revenue 1,49x 1,13x
EV / Revenue 2,25x 1,71x
EV / EBITDA 14,2x 10,5x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 4,21x 3,59x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 11,2% 12,2%
Operating Leverage (Delta EBIT / Delta Sales) 1,86x 1,39x
Net Margin (Net Profit / Revenue) 4,27% 3,77%
ROA (Net Profit / Asset) 2,40% 3,60%
ROE (Net Profit / Equities) 11,2% 14,1%
Rate of Dividend - -
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   8,87% 5,70%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,78x 1,05x
Financial Leverage (Net Debt / EBITDA) 4,84x 3,44x
EPS & Dividend