Stock PDR PHAT DAT REAL ESTATE DEVELOPMENT CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Phat Dat Real Estate Development Corporation

Equities

PDR

VN000000PDR0

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
26,450 VND -0.94% Intraday chart for Phat Dat Real Estate Development Corporation +0.95% -5.03%
Apr. 19 Phat Dat Real Estate Development Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 06 Phat Dat Real Estate Development Corp Approves Relocation of Head Office CI

Valuation

Fiscal Period: December 2019 2021 2023 2024 2025 2026
Capitalization 1 8,584,639 46,911,886 20,575,882 19,541,547 - -
Enterprise Value (EV) 1 8,584,639 46,911,886 20,575,882 21,270,947 22,567,947 20,199,047
P/E ratio 10,108 x 24.6 x 28.6 x 31.6 x 11.1 x 7.13 x
Yield - - - - - -
Capitalization / Revenue 2.52 x - - 7.36 x 2.43 x 1.89 x
EV / Revenue 2.52 x - - 8.01 x 2.81 x 1.95 x
EV / EBITDA - - - 17.1 x 7.65 x 4.7 x
EV / FCF - - - 1,773 x -28.3 x 7.04 x
FCF Yield - - - 0.06% -3.53% 14.2%
Price to Book - - - - - -
Nbr of stocks (in thousands) 663,475 671,648 738,811 738,811 - -
Reference price 2 12,939 69,846 27,850 26,450 26,450 26,450
Announcement Date 1/20/20 1/18/22 1/22/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2021 2023 2024 2025 2026
Net sales 1 3,400,186 - - 2,656,000 8,032,000 10,358,000
EBITDA 1 - - - 1,246,500 2,951,600 4,298,000
EBIT 1 - - - 1,222,100 2,927,200 4,274,600
Operating Margin - - - 46.01% 36.44% 41.27%
Earnings before Tax (EBT) 1 - - - 914,700 2,580,800 3,995,400
Net income 1 - 1,865,004 683,947 731,700 2,086,000 3,237,900
Net margin - - - 27.55% 25.97% 31.26%
EPS 2 1.280 2,836 974.0 838.0 2,389 3,708
Free Cash Flow 1 - - - 12,000 -797,000 2,869,900
FCF margin - - - 0.45% -9.92% 27.71%
FCF Conversion (EBITDA) - - - 0.96% - 66.77%
FCF Conversion (Net income) - - - 1.64% - 88.63%
Dividend per Share - - - - - -
Announcement Date 1/20/20 1/18/22 1/22/24 - - -
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2021 2023 2024 2025 2026
Net Debt 1 - - - 1,729,400 3,026,400 657,500
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - 1.387 x 1.025 x 0.153 x
Free Cash Flow 1 - - - 12,000 -797,000 2,869,900
ROE (net income / shareholders' equity) - - - 6.9% 16.5% 21.2%
ROA (Net income/ Total Assets) - - - 3.3% 8.5% 12.1%
Assets 1 - - - 22,172,727 24,541,176 26,759,504
Book Value Per Share - - - - - -
Cash Flow per Share - - - - - -
Capex 1 - - - 9,500 2,200 55,900
Capex / Sales - - - 0.36% 0.03% 0.54%
Announcement Date 1/20/20 1/18/22 1/22/24 - - -
1VND in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
26,450 VND
Average target price
33,200 VND
Spread / Average Target
+25.52%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
PHAT DAT REAL ESTATE DEVELOPMENT CORPORATION Stock Phat Dat Real Estate Development Corporation
-5.03% 771M
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
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.36% 3.32B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. PDR Stock
  4. Financials Phat Dat Real Estate Development Corporation