Stock ITC INVESTMENT AND TRADING OF REAL ESTATE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Investment and Trading of Real Estate

Equities

ITC

VN000000ITC3

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
9,850 VND -1.01% Intraday chart for Investment and Trading of Real Estate +3.14% -8.80%
Jan. 29 Investment and Trading of Real Estate Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI
Jan. 29 Investment and Trading of Real Estate Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 823,756 1,166,988 1,216,363 2,039,779 663,566 1,036,099
Enterprise Value (EV) 1 1,576,073 1,942,710 2,001,958 2,687,218 1,227,610 1,453,701
P/E ratio 10.1 x 10 x 8.6 x 15.9 x 4.38 x 13.3 x
Yield 4.17% 2.94% - - - -
Capitalization / Revenue 1.33 x 2.59 x 1.32 x 2.84 x 0.81 x 1.96 x
EV / Revenue 2.54 x 4.31 x 2.17 x 3.74 x 1.5 x 2.75 x
EV / EBITDA 20.1 x 15.9 x 7.37 x 11.6 x 3.84 x 7.05 x
EV / FCF -5.07 x 1.11 x 6.66 x 79.7 x 15.9 x 19.4 x
FCF Yield -19.7% 90.5% 15% 1.26% 6.3% 5.15%
Price to Book 0.52 x 0.7 x 0.68 x 1.06 x 0.32 x 0.48 x
Nbr of stocks (in thousands) 95,937 95,937 95,883 95,887 95,891 95,935
Reference price 2 8,586 12,164 12,686 21,273 6,920 10,800
Announcement Date 3/28/19 4/15/20 3/31/21 4/1/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 621,621 451,076 921,533 718,039 815,913 529,016
EBITDA 1 78,235 121,905 271,757 232,087 319,607 206,339
EBIT 1 72,801 116,506 243,219 189,203 259,669 160,367
Operating Margin 11.71% 25.83% 26.39% 26.35% 31.83% 30.31%
Earnings before Tax (EBT) 1 84,772 117,899 179,747 176,187 210,136 124,773
Net income 1 81,718 116,722 141,458 136,068 151,585 78,013
Net margin 13.15% 25.88% 15.35% 18.95% 18.58% 14.75%
EPS 2 851.5 1,216 1,475 1,341 1,580 813.0
Free Cash Flow 1 -310,804 1,757,395 300,800 33,737 77,401 74,834
FCF margin -50% 389.6% 32.64% 4.7% 9.49% 14.15%
FCF Conversion (EBITDA) - 1,441.61% 110.69% 14.54% 24.22% 36.27%
FCF Conversion (Net income) - 1,505.62% 212.64% 24.79% 51.06% 95.92%
Dividend per Share 2 357.8 357.8 - - - -
Announcement Date 3/28/19 4/15/20 3/31/21 4/1/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 752,317 775,722 785,595 647,440 564,045 417,602
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.616 x 6.363 x 2.891 x 2.79 x 1.765 x 2.024 x
Free Cash Flow 1 -310,804 1,757,395 300,800 33,737 77,401 74,834
ROE (net income / shareholders' equity) 5.2% 6.68% 7.25% 6.9% 7.25% 3.89%
ROA (Net income/ Total Assets) 1.3% 1.91% 3.56% 2.73% 3.87% 2.41%
Assets 1 6,309,807 6,115,604 3,972,856 4,989,277 3,913,689 3,240,030
Book Value Per Share 2 16,489 17,255 18,694 20,003 21,534 22,292
Cash Flow per Share 2 812.0 528.0 445.0 679.0 1,155 1,553
Capex 1 177 4,295 70,880 67,404 112,791 14,848
Capex / Sales 0.03% 0.95% 7.69% 9.39% 13.82% 2.81%
Announcement Date 3/28/19 4/15/20 3/31/21 4/1/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
INVESTMENT AND TRADING OF REAL ESTATE Stock Investment and Trading of Real Estate
-8.80% 37.3M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.99% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. ITC Stock
  4. Financials Investment and Trading of Real Estate