Financials ELCOM Technology Communications Corporation

Equities

ELC

VN000000ELC9

IT Services & Consulting

End-of-day quote Ho Chi Minh S.E. 06:00:00 2024-06-13 pm EDT 5-day change 1st Jan Change
29,200 VND +1.74% Intraday chart for ELCOM Technology Communications Corporation +6.18% +40.05%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 470,247 1,311,121 570,155 1,715,748 2,432,070 -
Enterprise Value (EV) 1 470,247 1,311,121 570,155 1,715,748 2,432,070 2,432,070
P/E ratio 14.8 x 27.2 x 16 x 16.1 x 21.9 x 16.8 x
Yield - - - - - -
Capitalization / Revenue - 1.99 x 0.66 x 1.75 x 1.96 x 1.47 x
EV / Revenue - 1.99 x 0.66 x 1.75 x 1.96 x 1.47 x
EV / EBITDA - - - - - -
EV / FCF - -10,059,308 x - - - -
FCF Yield - -0% - - - -
Price to Book - - - - 1.89 x 1.68 x
Nbr of stocks (in thousands) 81,496 81,818 82,290 82,290 83,290 -
Reference price 2 5,770 16,025 6,929 20,850 29,200 29,200
Announcement Date 3/31/21 1/28/22 3/30/23 1/30/24 - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 - 659,132 863,283 980,090 1,239,000 1,658,000
EBITDA - - - - - -
EBIT 1 - - - - 139,000 181,000
Operating Margin - - - - 11.22% 10.92%
Earnings before Tax (EBT) 1 - 58,879 - - 138,000 180,000
Net income 1 31,803 48,167 31,307 77,137 110,000 143,000
Net margin - 7.31% 3.63% 7.87% 8.88% 8.62%
EPS 2 390.1 588.8 432.1 1,294 1,334 1,740
Free Cash Flow - -130,339 - - - -
FCF margin - -19.77% - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/31/21 1/28/22 3/30/23 1/30/24 - -
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - -130,339 - - - -
ROE (net income / shareholders' equity) - 5.67% - 8.29% 9% 10%
ROA (Net income/ Total Assets) - 3.64% - 5.2% 5% 6%
Assets 1 - 1,322,676 - 1,484,027 2,200,000 2,383,333
Book Value Per Share 2 - - - - 15,464 17,364
Cash Flow per Share - - - - - -
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 3/31/21 1/28/22 3/30/23 1/30/24 - -
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
29,200 VND
Average target price
29,500 VND
Spread / Average Target
+1.03%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. ELC Stock
  4. Financials ELCOM Technology Communications Corporation