Stock HRC HOA BINH RUBBER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hoa Binh Rubber

Equities

HRC

VN000000HRC9

Tires & Rubber Products

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-04-23 pm EDT 		5-day change 1st Jan Change
50,000 VND +1.52% Intraday chart for Hoa Binh Rubber +16.14% -9.09%
Apr. 19 Hoa Binh Rubber Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 19 Hoa Binh Rubber Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,027,025 921,302 1,138,790 1,540,538 1,600,951 1,661,364
Enterprise Value (EV) 1 1,255,394 1,168,558 1,168,680 1,574,664 1,848,628 1,886,186
P/E ratio 120 x 116 x 147 x 172 x 72.5 x 164 x
Yield - - - - - 0.55%
Capitalization / Revenue 6.05 x 5.17 x 7.05 x 8.17 x 8.66 x 9.27 x
EV / Revenue 7.4 x 6.56 x 7.24 x 8.35 x 10 x 10.5 x
EV / EBITDA 58.1 x 64 x 215 x 233 x 75.6 x 112 x
EV / FCF -51.3 x -31.4 x 6.6 x -43.4 x -8.33 x 123 x
FCF Yield -1.95% -3.18% 15.2% -2.3% -12% 0.81%
Price to Book 1.92 x 1.72 x 2.13 x 2.87 x 2.91 x 3.03 x
Nbr of stocks (in thousands) 30,207 30,207 30,207 30,207 30,207 30,207
Reference price 2 34,000 30,500 37,700 51,000 53,000 55,000
Announcement Date 2/12/18 2/18/19 2/12/20 2/4/21 2/23/22 3/8/23
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 169,664 178,260 161,494 188,514 184,909 179,203
EBITDA 1 21,598 18,253 5,424 6,752 24,444 16,808
EBIT 1 13,630 8,807 -6,487 -6,611 8,954 -690.7
Operating Margin 8.03% 4.94% -4.02% -3.51% 4.84% -0.39%
Earnings before Tax (EBT) 1 9,662 8,913 7,842 10,123 22,209 10,159
Net income 1 8,561 7,965 7,729 8,970 22,072 10,159
Net margin 5.05% 4.47% 4.79% 4.76% 11.94% 5.67%
EPS 2 283.0 263.7 255.9 297.0 730.7 336.0
Free Cash Flow 1 -24,490 -37,161 177,116 -36,253 -221,823 15,310
FCF margin -14.43% -20.85% 109.67% -19.23% -119.96% 8.54%
FCF Conversion (EBITDA) - - 3,265.36% - - 91.09%
FCF Conversion (Net income) - - 2,291.57% - - 150.7%
Dividend per Share - - - - - 300.0
Announcement Date 2/12/18 2/18/19 2/12/20 2/4/21 2/23/22 3/8/23
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 228,369 247,256 29,891 34,127 247,677 224,822
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 10.57 x 13.55 x 5.511 x 5.054 x 10.13 x 13.38 x
Free Cash Flow 1 -24,490 -37,161 177,116 -36,253 -221,823 15,310
ROE (net income / shareholders' equity) 1.6% 1.49% 1.44% 1.67% 4.06% 1.85%
ROA (Net income/ Total Assets) 1.09% 0.67% -0.43% -0.39% 0.59% -0.05%
Assets 1 784,656 1,190,228 -1,810,499 -2,303,578 3,769,061 -19,536,248
Book Value Per Share 2 17,744 17,739 17,740 17,788 18,242 18,147
Cash Flow per Share 2 642.0 1,066 8,213 983.0 829.0 438.0
Capex 1 29,270 37,220 26,175 26,722 13,027 12,539
Capex / Sales 17.25% 20.88% 16.21% 14.17% 7.05% 7%
Announcement Date 2/12/18 2/18/19 2/12/20 2/4/21 2/23/22 3/8/23
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 Rubber Plantation

1st Jan change Capi.
HOA BINH RUBBER Stock Hoa Binh Rubber
-9.09% 59.62M
CHINA HAINAN RUBBER INDUSTRY GROUP CO.,LTD. Stock China Hainan Rubber Industry Group Co.,Ltd.
+15.80% 2.9B
SIPH (INTERNATIONALE DE PLANTATIONS D'HÉVÉAS) Stock SIPH (Internationale de Plantations d'Hévéas)
-.--% 477M
PHUOC HOA RUBBER Stock Phuoc Hoa Rubber
+13.68% 302M
DONG PHU RUBBER Stock Dong Phu Rubber
+17.72% 128M
SOCIETE AFRICAINE DE PLANTATIONS D'HEVEAS SOCIÉTÉ ANONYME Stock Societe Africaine de Plantations d'Heveas Société Anonyme
+2.13% 99.83M
Rubber Plantation
  1. Stock Market
  2. Equities
  3. HRC Stock
  4. Financials Hoa Binh Rubber