Stock DIG DEVELOPMENT INVESTMENT CONSTRUCTIONCORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Development Investment ConstructionCorporation

Equities

DIG

VN000000DIG8

Real Estate Development & Operations

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
27,800 VND -1.77% Intraday chart for Development Investment ConstructionCorporation -1.07% +3.93%
Jan. 29 Development Investment Construction Joint Stock Corporation Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI
Jan. 29 Development Investment Construction Joint Stock Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,913,514 4,346,222 8,593,568 48,339,456 8,720,884 16,313,541
Enterprise Value (EV) 1 4,797,111 4,804,759 9,578,054 49,419,232 12,056,242 16,836,795
P/E ratio 12.6 x 10.7 x 12.8 x 42.4 x 60.5 x 137 x
Yield 4.52% 7.25% - - - -
Capitalization / Revenue 1.67 x 2.05 x 3.46 x 18.8 x 4.6 x 15.9 x
EV / Revenue 2.05 x 2.27 x 3.85 x 19.2 x 6.36 x 16.4 x
EV / EBITDA 14.2 x 14 x 24.5 x 91.7 x 28.6 x 149 x
EV / FCF 11.5 x -14.1 x 4.07 x -31 x -3.01 x 9.82 x
FCF Yield 8.71% -7.08% 24.6% -3.23% -33.2% 10.2%
Price to Book 1.25 x 1.1 x 1.82 x 6.48 x 1.16 x 2.13 x
Nbr of stocks (in thousands) 416,258 494,506 487,116 609,867 609,852 609,852
Reference price 2 9,402 8,789 17,642 79,262 14,300 26,750
Announcement Date 4/1/19 3/31/20 3/29/21 3/30/22 3/31/23 3/29/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,345,008 2,115,744 2,487,174 2,568,689 1,896,689 1,025,747
EBITDA 1 336,897 342,361 390,972 538,786 420,936 113,122
EBIT 1 314,094 304,924 346,271 487,816 356,434 47,702
Operating Margin 13.39% 14.41% 13.92% 18.99% 18.79% 4.65%
Earnings before Tax (EBT) 1 428,283 471,281 899,845 1,281,557 198,787 165,886
Net income 1 323,992 390,990 711,238 986,154 144,128 118,727
Net margin 13.82% 18.48% 28.6% 38.39% 7.6% 11.57%
EPS 2 747.8 818.7 1,374 1,870 236.3 194.7
Free Cash Flow 1 417,677 -340,383 2,354,389 -1,594,968 -3,999,687 1,714,101
FCF margin 17.81% -16.09% 94.66% -62.09% -210.88% 167.11%
FCF Conversion (EBITDA) 123.98% - 602.19% - - 1,515.26%
FCF Conversion (Net income) 128.92% - 331.03% - - 1,443.73%
Dividend per Share 2 424.6 636.9 - - - -
Announcement Date 4/1/19 3/31/20 3/29/21 3/30/22 3/31/23 3/29/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 883,596 458,537 984,486 1,079,776 3,335,358 523,254
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.623 x 1.339 x 2.518 x 2.004 x 7.924 x 4.626 x
Free Cash Flow 1 417,677 -340,383 2,354,389 -1,594,968 -3,999,687 1,714,101
ROE (net income / shareholders' equity) 10.9% 10.3% 16.4% 15.9% 2.47% 1.42%
ROA (Net income/ Total Assets) 3.03% 2.54% 2.16% 2.13% 1.41% 0.19%
Assets 1 10,681,169 15,417,573 32,903,308 46,372,345 10,221,137 62,885,106
Book Value Per Share 2 7,525 7,977 9,715 12,239 12,360 12,544
Cash Flow per Share 2 1,765 1,201 827.0 1,640 403.0 3,783
Capex 1 55,484 49,905 11,581 25,989 39,738 23,878
Capex / Sales 2.37% 2.36% 0.47% 1.01% 2.1% 2.33%
Announcement Date 4/1/19 3/31/20 3/29/21 3/30/22 3/31/23 3/29/24
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 Real Estate Development & Operations

1st Jan change Capi.
DEVELOPMENT INVESTMENT CONSTRUCTIONCORPORATION Stock Development Investment ConstructionCorporation
+3.93% 671M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+37.77% 28.71B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.85% 26.95B
DLF LIMITED Stock DLF Limited
+22.78% 26.45B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.61% 25.94B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+46.99% 23.39B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.96% 20.4B
EMAAR PROPERTIES Stock Emaar Properties
-2.65% 19.76B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.59% 16.53B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.16% 15.1B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. DIG Stock
  4. Financials Development Investment ConstructionCorporation