PETROLIMEX PETROCHEMICAL CORPORATION - Financials Petrolimex Petrochemical Corporation -
Equities
PLC
VN000000PLC5
Oil & Gas Refining and Marketing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28,100 VND | -0.35% |
|
+4.85% | -9.35% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 913,012 | 2,343,129 | 3,345,019 | 1,817,945 | 2,504,725 | 2,270,412 | - |
| Enterprise Value (EV) 1 | 913,012 | 2,343,129 | 3,345,019 | 1,817,945 | 2,504,725 | 2,270,412 | 2,270,412 |
| P/E ratio | 6.1 x | 15.8 x | 21.3 x | 13.6 x | 23.3 x | 15.7 x | - |
| Yield | - | 5.17% | 3.62% | - | - | - | - |
| Capitalization / Revenue | 0.15 x | 0.42 x | 0.49 x | 0.21 x | 0.31 x | 0.19 x | 0.24 x |
| EV / Revenue | 0.15 x | 0.42 x | 0.49 x | 0.21 x | 0.31 x | 0.19 x | 0.24 x |
| EV / EBITDA | - | 7,388,781 x | 8,456,070 x | - | - | - | - |
| EV / FCF | - | 5,484,864 x | - | - | - | - | - |
| FCF Yield | - | 0% | - | - | - | - | - |
| Price to Book | - | 1.86 x | 2.47 x | - | - | 1.76 x | 1.76 x |
| Nbr of stocks (in thousands) | 80,798 | 80,798 | 80,798 | 80,798 | 80,798 | 80,798 | - |
| Reference price 2 | 11,300 | 29,000 | 41,400 | 22,500 | 31,000 | 28,100 | 28,100 |
| Announcement Date | 1/31/20 | 1/29/21 | 1/26/22 | 2/3/23 | 1/30/24 | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,160,039 | 5,608,415 | 6,866,614 | 8,600,983 | 7,960,654 | 11,731,000 | 9,615,000 |
| EBITDA | - | 317,120 | 395,576 | - | - | - | - |
| EBIT 1 | - | 218,645 | 286,626 | 328,913 | 227,691 | 286,000 | - |
| Operating Margin | - | 3.9% | 4.17% | 3.82% | 2.86% | 2.44% | - |
| Earnings before Tax (EBT) 1 | - | 189,858 | 207,185 | 181,688 | 149,263 | 189,000 | - |
| Net income | - | 148,762 | 156,772 | 133,233 | 107,739 | - | - |
| Net margin | - | 2.65% | 2.28% | 1.55% | 1.35% | - | - |
| EPS 2 | 1,852 | 1,841 | 1,940 | 1,649 | 1,333 | 1,794 | - |
| Free Cash Flow | - | 427,199 | - | - | - | - | - |
| FCF margin | - | 7.62% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | 134.71% | - | - | - | - | - |
| FCF Conversion (Net income) | - | 287.17% | - | - | - | - | - |
| Dividend per Share | - | 1,500 | 1,500 | - | - | - | - |
| Announcement Date | 1/31/20 | 1/29/21 | 1/26/22 | 2/3/23 | 1/30/24 | - | - |
1VND in Million2VND
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | 427,199 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 11.5% | 12% | 10.2% | 8.46% | 11.4% | 8.75% |
| ROA (Net income/ Total Assets) | - | 3.25% | 3.3% | 2.82% | 2.43% | 2.54% | 1.89% |
| Assets | - | 4,583,363 | 4,754,854 | 4,722,045 | 4,435,692 | - | - |
| Book Value Per Share 1 | - | 15,566 | 16,780 | - | - | 15,974 | 15,981 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | 71,646 | 43,376 | - | - | - | - |
| Capex / Sales | - | 1.28% | 0.63% | - | - | - | - |
| Announcement Date | 1/31/20 | 1/29/21 | 1/26/22 | 2/3/23 | 1/30/24 | - | - |
1VND
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
28,100
VND
Average target price
34,800
VND
Spread / Average Target
+23.84%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.35% | 89.62M | |
| +12.39% | 221B | |
| +17.36% | 103B | |
| +33.72% | 71.49B | |
| +13.72% | 64.2B | |
| +27.54% | 54.22B | |
| +27.93% | 37.8B | |
| +32.11% | 28.33B | |
| -11.77% | 20.79B | |
| +9.44% | 19.12B |
- Stock Market
- Equities
- PLC Stock
- Financials Petrolimex Petrochemical Corporation -
