Stock KSB BINH DUONG MINERAL AND CONSTRUCTION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Binh Duong Mineral and Construction

Equities

KSB

VN000000KSB3

Construction Materials

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
21,450 VND -0.23% Intraday chart for Binh Duong Mineral and Construction +6.45% -19.81%
Feb. 21 Binh Duong Mineral and Construction Joint Stock Company Announces Executive Appointments, Effective February 19, 20224 CI
Jan. 30 Binh Duong Mineral and Construction Joint Stock Company Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,371,387 910,295 2,102,821 3,320,300 1,426,731 2,040,913
Enterprise Value (EV) 1 1,858,919 405,257 2,592,952 4,016,076 2,402,499 3,139,699
P/E ratio 4.68 x 3.22 x 7.25 x 15.5 x 10.9 x 33.4 x
Yield - - - - - -
Capitalization / Revenue 1.17 x 0.69 x 1.59 x 3.75 x 1.66 x 3.86 x
EV / Revenue 1.59 x 0.31 x 1.96 x 4.54 x 2.8 x 5.94 x
EV / EBITDA 4.03 x 0.77 x 3.83 x 8.95 x 5.98 x 8.39 x
EV / FCF -1.4 x 0.77 x 6.61 x 64.4 x -6.18 x -25.9 x
FCF Yield -71.5% 130% 15.1% 1.55% -16.2% -3.86%
Price to Book 1.35 x 0.71 x 1.34 x 1.86 x 0.74 x 1.02 x
Nbr of stocks (in thousands) 70,989 70,682 72,854 73,296 76,296 76,296
Reference price 2 19,318 12,879 28,864 45,300 18,700 26,750
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,168,993 1,313,990 1,322,455 884,273 859,106 528,624
EBITDA 1 461,485 526,512 676,952 448,815 402,043 374,012
EBIT 1 412,106 463,809 441,163 295,449 223,743 256,431
Operating Margin 35.25% 35.3% 33.36% 33.41% 26.04% 48.51%
Earnings before Tax (EBT) 1 409,006 415,175 401,953 301,305 184,093 105,279
Net income 1 327,143 330,135 327,762 252,813 152,083 73,766
Net margin 27.99% 25.12% 24.78% 28.59% 17.7% 13.95%
EPS 2 4,132 4,004 3,981 2,920 1,717 802.0
Free Cash Flow 1 -1,329,819 528,825 392,087 62,408 -388,566 -121,176
FCF margin -113.76% 40.25% 29.65% 7.06% -45.23% -22.92%
FCF Conversion (EBITDA) - 100.44% 57.92% 13.91% - -
FCF Conversion (Net income) - 160.18% 119.63% 24.69% - -
Dividend per Share - - - - - -
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 487,532 - 490,130 695,776 975,768 1,098,786
Net Cash position 1 - 505,038 - - - -
Leverage (Debt/EBITDA) 1.056 x - 0.724 x 1.55 x 2.427 x 2.938 x
Free Cash Flow 1 -1,329,819 528,825 392,087 62,408 -388,566 -121,176
ROE (net income / shareholders' equity) 36.8% 28.6% 22.8% 15% 8.16% 3.75%
ROA (Net income/ Total Assets) 11.9% 8.46% 7.01% 4.67% 3.4% 3.76%
Assets 1 2,748,134 3,904,100 4,677,768 5,414,709 4,474,095 1,960,602
Book Value Per Share 2 14,348 18,242 21,610 24,392 25,439 26,184
Cash Flow per Share 2 1,765 1,975 2,068 1,285 1,603 1,360
Capex 1 791,594 244,717 105,651 172,978 509,000 217,904
Capex / Sales 67.72% 18.62% 7.99% 19.56% 59.25% 41.22%
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Construction Materials

1st Jan change Capi.
BINH DUONG MINERAL AND CONSTRUCTION Stock Binh Duong Mineral and Construction
-19.81% 96.9M
CRH PLC Stock CRH plc
+13.58% 53.84B
MARTIN MARIETTA MATERIALS, INC. Stock Martin Marietta Materials, Inc.
+20.79% 37.34B
VULCAN MATERIALS COMPANY Stock Vulcan Materials Company
+15.17% 34.54B
ULTRATECH CEMENT LIMITED Stock UltraTech Cement Limited
-5.13% 33.53B
GRASIM INDUSTRIES LIMITED Stock Grasim Industries Limited
+11.80% 19.06B
AMBUJA CEMENTS Stock Ambuja Cements
+20.89% 18.67B
HEIDELBERG MATERIALS AG Stock Heidelberg Materials AG
+19.10% 18.51B
CEMEX, S.A.B. DE C.V. Stock CEMEX, S.A.B. de C.V.
+6.96% 11.93B
SUMMIT MATERIALS, INC. Stock Summit Materials, Inc.
+4.34% 7.02B
Other Construction Materials
  1. Stock Market
  2. Equities
  3. KSB Stock
  4. Financials Binh Duong Mineral and Construction