Stock BHN HANOI BEER ALCOHOL AND BEVERAGECORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hanoi Beer Alcohol and BeverageCorporation

Equities

BHN

VN000000BHN0

Brewers

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
38,100 VND 0.00% Intraday chart for Hanoi Beer Alcohol and BeverageCorporation -1.42% -4.75%
Jan. 30 Hanoi Beer Alcohol and Beverage Joint Stock Corporation Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI
Jan. 30 Hanoi Beer Alcohol and Beverage 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 18,775,800 17,524,080 17,894,960 14,023,900 10,662,800 9,272,000
Enterprise Value (EV) 1 15,600,662 15,125,411 15,011,108 11,103,767 7,274,918 5,500,644
P/E ratio 39.3 x 33.1 x 27.6 x 46.6 x 24.3 x 28.1 x
Yield - 0.79% 3.08% 3.93% 2.61% -
Capitalization / Revenue 2.06 x 1.88 x 2.4 x 2.02 x 1.27 x 1.2 x
EV / Revenue 1.71 x 1.62 x 2.01 x 1.6 x 0.87 x 0.71 x
EV / EBITDA 16.5 x 15.4 x 17.7 x 15.5 x 8.11 x 9.05 x
EV / FCF 50.8 x -24.4 x 129 x 10.7 x 25.9 x 11.6 x
FCF Yield 1.97% -4.09% 0.78% 9.37% 3.86% 8.59%
Price to Book 4.42 x 3.87 x 3.51 x 3.34 x 2.3 x 2 x
Nbr of stocks (in thousands) 231,800 231,800 231,800 231,800 231,800 231,800
Reference price 2 81,000 75,600 77,200 60,500 46,000 40,000
Announcement Date 4/1/19 4/9/20 4/9/21 3/31/22 3/30/23 4/1/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 9,100,267 9,335,205 7,452,592 6,950,539 8,398,343 7,754,353
EBITDA 1 945,060 982,842 848,123 717,873 897,175 607,671
EBIT 1 473,346 514,899 389,548 265,336 469,283 206,088
Operating Margin 5.2% 5.52% 5.23% 3.82% 5.59% 2.66%
Earnings before Tax (EBT) 1 626,452 669,523 767,247 411,569 632,398 464,336
Net income 1 498,994 540,139 656,348 304,452 462,849 336,126
Net margin 5.48% 5.79% 8.81% 4.38% 5.51% 4.33%
EPS 2 2,059 2,281 2,793 1,299 1,895 1,426
Free Cash Flow 1 307,272 -619,112 116,377 1,040,894 280,660 472,522
FCF margin 3.38% -6.63% 1.56% 14.98% 3.34% 6.09%
FCF Conversion (EBITDA) 32.51% - 13.72% 145% 31.28% 77.76%
FCF Conversion (Net income) 61.58% - 17.73% 341.89% 60.64% 140.58%
Dividend per Share - 600.0 2,380 2,380 1,200 -
Announcement Date 4/1/19 4/9/20 4/9/21 3/31/22 3/30/23 4/1/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,175,138 2,398,669 2,883,852 2,920,133 3,387,882 3,771,356
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 307,272 -619,112 116,377 1,040,894 280,660 472,522
ROE (net income / shareholders' equity) 10.2% 10.3% 12.1% 6.13% 9.92% 6.67%
ROA (Net income/ Total Assets) 3.14% 3.79% 3.15% 2.25% 4.1% 1.79%
Assets 1 15,867,783 14,246,062 20,833,805 13,560,139 11,299,760 18,796,888
Book Value Per Share 2 18,329 19,544 21,990 18,092 19,992 19,995
Cash Flow per Share 2 7,479 5,595 3,532 3,119 2,208 5,024
Capex 1 76,551 151,102 144,241 82,914 78,247 99,015
Capex / Sales 0.84% 1.62% 1.94% 1.19% 0.93% 1.28%
Announcement Date 4/1/19 4/9/20 4/9/21 3/31/22 3/30/23 4/1/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Brewers

1st Jan change Capi.
HANOI BEER ALCOHOL AND BEVERAGECORPORATION Stock Hanoi Beer Alcohol and BeverageCorporation
-4.75% 349M
DELTA CORPORATION LIMITED Stock Delta Corporation Limited
+384.45% 67.41B
HEINEKEN N.V. Stock Heineken N.V.
-0.59% 55.17B
CONSTELLATION BRANDS, INC. Stock Constellation Brands, Inc.
+7.57% 47.58B
AMBEV S.A. Stock Ambev S.A.
-12.53% 36.89B
HEINEKEN HOLDING N.V. Stock Heineken Holding N.V.
0.00% 23.13B
CARLSBERG A/S Stock Carlsberg A/S
+12.68% 19.06B
BUDWEISER BREWING COMPANY APAC LIMITED Stock Budweiser Brewing Company APAC Limited
-25.17% 18.42B
ASAHI GROUP HOLDINGS, LTD. Stock Asahi Group Holdings, Ltd.
+3.94% 17.59B
CHINA RESOURCES BEER (HOLDINGS) COMPANY LIMITED Stock China Resources Beer (Holdings) Company Limited
+6.29% 15.06B
Other Brewers
  1. Stock Market
  2. Equities
  3. BHN Stock
  4. Financials Hanoi Beer Alcohol and BeverageCorporation