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
  1. Homepage
  2. Equities
  3. Vietnam
  4. Ho Chi Minh Stock Exchange
  5. Gemadept Corporation
  6. Financials
    GMD   VN000000GMD0

GEMADEPT CORPORATION

(GMD)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 7 764 5886 918 3519 679 75413 893 524--
Entreprise Value (EV)1 9 827 6758 766 28811 129 26714 751 92415 773 92416 764 724
P/E ratio 4,25x14,6x28,8x28,3x21,1x18,6x
Yield ---2,60%2,96%3,47%
Capitalization / Revenue 2,89x2,62x3,72x4,81x4,38x3,96x
EV / Revenue 3,66x3,32x4,27x5,11x4,97x4,78x
EV / EBITDA 8,43x9,74x12,7x13,4x12,0x13,2x
Price to Book 1,32x1,18x1,66x2,12x2,01x1,79x
Nbr of stocks (in thousands) 296 925296 925296 925301 378--
Reference price (VND) 26 15023 30032 60046 10046 10046 100
Announcement Date 01/31/201901/30/202002/01/2021---
1 VND in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 2 685 7922 640 6142 603 8202 886 3003 175 6173 508 150
EBITDA1 1 166 184899 659874 6551 101 0001 310 6671 269 500
Operating profit (EBIT)1 833 503534 901467 164605 675761 600873 667
Operating Margin 31,0%20,3%17,9%21,0%24,0%24,9%
Pre-Tax Profit (EBT)1 2 182 076704 608512 403688 680990 4251 110 000
Net income1 1 829 756514 858365 661520 314732 033836 000
Net margin 68,1%19,5%14,0%18,0%23,1%23,8%
EPS2 6 1531 5951 1331 6282 1892 481
Dividend per Share2 ---1 2001 3671 600
Announcement Date 01/31/201901/30/202002/01/2021---
1 VND in Million
2 VND
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q1 2020 Q2 2021 S1
Net sales1 601 015607 3901 400 000
EBITDA ---
Operating profit (EBIT) ---
Operating Margin ---
Pre-Tax Profit (EBT) --388 000
Net income ---
Net margin ---
EPS 352--
Dividend per Share ---
Announcement Date 04/29/202007/31/2020-
1 VND in Million
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 2 063 0871 847 9371 449 513858 4001 880 4002 871 200
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,77x2,05x1,66x0,78x1,43x2,26x
Free Cash Flow1 -513 068-12 368427 139609 700-254 500-79 300
ROE (Net Profit / Equities) 30,0%8,77%6,21%8,87%11,6%12,3%
Shareholders' equity1 6 105 6835 872 4805 888 2645 868 2046 332 4686 824 490
ROA (Net Profit / Asset) 17,2%5,12%3,66%5,80%7,80%7,90%
Assets1 10 621 38210 057 5879 988 7248 970 9369 385 04310 582 278
Book Value Per Share2 19 76219 75219 60421 79122 88525 752
Cash Flow per Share ------
Capex1 1 020 544351 348215 140485 067906 067944 233
Capex / Sales 38,0%13,3%8,26%16,8%28,5%26,9%
Announcement Date 01/31/201901/30/202002/01/2021---
1 VND in Million
2 VND
Key data
Capitalization (VND) 13 893 523 817 700
Capitalization (USD) 602 782 065
Net sales (VND) 2 603 820 369 840
Net sales (USD) 114 568 096
Number of employees 1 515
Sales / Employee (VND) 1 718 693 313
Sales / Employee (USD) 75 623
Free-Float 88,5%
Free-Float capitalization (VND) 12 294 220 174 400
Free-Float capitalization (USD) 533 394 949
Avg. Exchange 20 sessions (VND) 146 950 204 000
Avg. Exchange 20 sessions (USD) 6 465 809
Average Daily Capital Traded 1%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA