Stock NVL NO VA LAND INVESTMENT GROUP CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials No Va Land Investment Group Corporation

Equities

NVL

VN000000NVL0

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
15,250 VND +0.33% Intraday chart for No Va Land Investment Group Corporation +5.54% -10.56%
Apr. 26 No Va Land Investment Group Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 26 No Va Land Investment Group Corporation Provides Earnings Guidance for the Year 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 59,734,676 57,687,677 65,094,830 175,668,340 27,301,464 33,249,282
Enterprise Value (EV) 1 75,269,096 85,462,332 102,072,522 218,718,330 83,387,485 87,519,656
P/E ratio 18.9 x 16.8 x 16.7 x 50 x 12.6 x 54.9 x
Yield - - - - - -
Capitalization / Revenue 3.91 x 5.28 x 13 x 11.8 x 2.45 x 6.99 x
EV / Revenue 4.92 x 7.82 x 20.3 x 14.7 x 7.49 x 18.4 x
EV / EBITDA 16.7 x 33.2 x 75.2 x 48.8 x 30 x 139 x
EV / FCF -68.5 x -2.68 x -3.29 x -9.88 x -2.6 x 10.7 x
FCF Yield -1.46% -37.2% -30.4% -10.1% -38.5% 9.37%
Price to Book 3.08 x 2.59 x 2.51 x 5.01 x 0.73 x 0.87 x
Nbr of stocks (in thousands) 1,653,735 1,723,219 1,752,980 1,930,421 1,950,105 1,950,105
Reference price 2 36,121 33,477 37,134 91,000 14,000 17,050
Announcement Date 3/26/19 2/25/20 3/9/21 3/1/22 4/21/23 4/17/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 15,290,394 10,930,983 5,026,358 14,902,760 11,134,230 4,756,902
EBITDA 1 4,503,322 2,576,551 1,356,873 4,485,143 2,778,340 629,194
EBIT 1 3,990,009 1,659,570 378,675 3,518,891 1,754,602 -459,993
Operating Margin 26.09% 15.18% 7.53% 23.61% 15.76% -9.67%
Earnings before Tax (EBT) 1 4,675,375 4,272,236 4,649,022 5,086,223 3,982,066 1,998,882
Net income 1 3,227,005 3,431,331 3,919,072 3,224,687 2,162,071 605,578
Net margin 21.1% 31.39% 77.97% 21.64% 19.42% 12.73%
EPS 2 1,907 1,988 2,220 1,819 1,112 310.5
Free Cash Flow 1 -1,098,932 -31,834,626 -31,024,147 -22,142,051 -32,090,367 8,198,127
FCF margin -7.19% -291.23% -617.23% -148.58% -288.21% 172.34%
FCF Conversion (EBITDA) - - - - - 1,302.96%
FCF Conversion (Net income) - - - - - 1,353.77%
Dividend per Share - - - - - -
Announcement Date 3/26/19 2/25/20 3/9/21 3/1/22 4/21/23 4/17/24
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2023 Q2
Net sales - -
EBITDA - -
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 1,047,321 -152,640
Net margin - -
EPS 2 - -78.00
Dividend per Share - -
Announcement Date 2/7/22 7/31/23
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 15,534,420 27,774,655 36,977,693 43,049,990 56,086,021 54,270,374
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.45 x 10.78 x 27.25 x 9.598 x 20.19 x 86.25 x
Free Cash Flow 1 -1,098,932 -31,834,626 -31,024,147 -22,142,051 -32,090,367 8,198,127
ROE (net income / shareholders' equity) 19.4% 15.2% 13.9% 9.45% 5.07% 1.08%
ROA (Net income/ Total Assets) 4.18% 1.3% 0.2% 1.27% 0.48% -0.12%
Assets 1 77,241,723 263,179,258 1,942,057,301 253,932,359 453,074,439 -526,132,250
Book Value Per Share 2 11,736 12,928 14,766 18,149 19,200 19,510
Cash Flow per Share 2 7,454 3,752 6,594 8,935 4,410 1,750
Capex 1 170,699 383,243 199,371 895,881 293,935 12,766
Capex / Sales 1.12% 3.51% 3.97% 6.01% 2.64% 0.27%
Announcement Date 3/26/19 2/25/20 3/9/21 3/1/22 4/21/23 4/17/24
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 Residential Real Estate Development

1st Jan change Capi.
NO VA LAND INVESTMENT GROUP CORPORATION Stock No Va Land Investment Group Corporation
-10.56% 1.17B
VONOVIA SE Stock Vonovia SE
-9.36% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. NVL Stock
  4. Financials No Va Land Investment Group Corporation