Stock SEB MIEN TRUNG POWER INVESTMENT AND DEVELOPMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mien Trung Power Investment and Development

Equities

SEB

VN000000SEB6

Independent Power Producers

End-of-day quote HANOI S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
45,500 VND -6.76% Intraday chart for Mien Trung Power Investment and Development -6.76% +2.25%
Apr. 26 Mien Trung Power Investment and Development Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 31 Mien Trung Power Investment and Development 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 1,036,799 1,279,999 1,343,999 1,759,998 1,756,798 1,423,999
Enterprise Value (EV) 1 1,287,353 1,499,351 1,519,239 1,831,471 1,703,435 1,335,187
P/E ratio 10.3 x 12.2 x 11.9 x 12.5 x 9.85 x 9.72 x
Yield 9.07% 8.25% 7.86% 6% 6.92% -
Capitalization / Revenue 4.27 x 5.54 x 5.17 x 5.76 x 4.66 x 4.57 x
EV / Revenue 5.3 x 6.49 x 5.84 x 6 x 4.52 x 4.29 x
EV / EBITDA 7.1 x 8.42 x 7.88 x 7.81 x 5.8 x 5.65 x
EV / FCF 14.9 x 16 x 14.2 x 11.1 x 9.17 x 8.01 x
FCF Yield 6.7% 6.27% 7.04% 9.03% 10.9% 12.5%
Price to Book 2.66 x 3.21 x 3.45 x 4.15 x 3.55 x 2.92 x
Nbr of stocks (in thousands) 32,000 32,000 32,000 32,000 32,000 32,000
Reference price 2 32,400 40,000 42,000 55,000 54,900 44,500
Announcement Date 3/4/19 3/10/20 4/1/21 3/22/22 2/28/23 3/4/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 242,975 231,181 260,098 305,427 376,924 311,283
EBITDA 1 181,215 178,017 192,827 234,380 293,499 236,420
EBIT 1 140,956 137,736 148,909 190,912 254,434 200,595
Operating Margin 58.01% 59.58% 57.25% 62.51% 67.5% 64.44%
Earnings before Tax (EBT) 1 118,186 117,710 130,488 179,800 251,122 207,941
Net income 1 106,490 110,573 118,295 148,559 187,791 155,978
Net margin 43.83% 47.83% 45.48% 48.64% 49.82% 50.11%
EPS 2 3,156 3,281 3,524 4,409 5,575 4,577
Free Cash Flow 1 86,230 93,968 106,885 165,424 185,787 166,673
FCF margin 35.49% 40.65% 41.09% 54.16% 49.29% 53.54%
FCF Conversion (EBITDA) 47.58% 52.79% 55.43% 70.58% 63.3% 70.5%
FCF Conversion (Net income) 80.98% 84.98% 90.35% 111.35% 98.93% 106.86%
Dividend per Share 2 2,938 3,300 3,300 3,300 3,800 -
Announcement Date 3/4/19 3/10/20 4/1/21 3/22/22 2/28/23 3/4/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 250,554 219,352 175,241 71,473 - -
Net Cash position 1 - - - - 53,363 88,812
Leverage (Debt/EBITDA) 1.383 x 1.232 x 0.9088 x 0.3049 x - -
Free Cash Flow 1 86,230 93,968 106,885 165,424 185,787 166,673
ROE (net income / shareholders' equity) 23.4% 21.8% 24% 30.9% 35.5% 27.1%
ROA (Net income/ Total Assets) 10.3% 10.3% 11.7% 15.7% 21.4% 17.3%
Assets 1 1,038,045 1,070,169 1,010,628 946,740 877,834 899,256
Book Value Per Share 2 12,196 12,478 12,167 13,242 15,460 15,238
Cash Flow per Share 2 439.0 1,207 956.0 2,240 823.0 1,424
Capex 1 15,490 3,895 105 - 1,554 437
Capex / Sales 6.38% 1.68% 0.04% - 0.41% 0.14%
Announcement Date 3/4/19 3/10/20 4/1/21 3/22/22 2/28/23 3/4/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Renewable IPPs

1st Jan change Capi.
MIEN TRUNG POWER INVESTMENT AND DEVELOPMENT Stock Mien Trung Power Investment and Development
+2.25% 57.47M
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+13.13% 34.31B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+12.05% 24.02B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-30.63% 14.05B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-12.22% 6.33B
NEOEN Stock Neoen
-1.85% 4.82B
ERG S.P.A. Stock ERG S.p.A.
-13.37% 3.89B
NORTHLAND POWER INC. Stock Northland Power Inc.
-14.83% 3.83B
ENCAVIS AG Stock Encavis AG
+8.47% 2.91B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. SEB Stock
  4. Financials Mien Trung Power Investment and Development