Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. Vietnam
  4. Ho Chi Minh Stock Exchange
  5. Phu Nhuan Jewelry
  6. Financials
    PNJ   VN000000PNJ6

PHU NHUAN JEWELRY

(PNJ)
  Report
End-of-day quote Ho Chi Minh Stock Exchange  -  2023-01-26
94000.00 VND   +5.74%
01/04Phu Nhuan Jewelry Joint Stock Company Announces Change in Branch Address
CI
2022Phu Nhuan Jewelry Joint Stock Company Announces Dividend for the First Phase of 2022, Payable on January 30, 2023
CI
2022Phu Nhuan Jewelry Joint Stock Company Announces Change of Branch Address
CI
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 19 366 18318 414 32921 872 66330 801 15830 801 158-
Enterprise Value (EV)1 21 885 56119 831 36924 236 92330 498 75633 679 09032 553 070
P/E ratio 16,3x17,2x23,1x16,3x14,5x12,2x
Yield 2,09%2,47%1,25%1,55%1,61%1,75%
Capitalization / Revenue 1,14x1,05x1,12x0,93x0,83x0,72x
EV / Revenue 1,29x1,13x1,24x0,92x0,90x0,76x
EV / EBITDA 14,0x12,6x16,4x12,2x11,5x9,29x
Enterprise Value (EV) / FCF -24,7x14,0x-31,1x26,6x30,7x26,6x
FCF Yield -4,04%7,12%-3,22%3,76%3,26%3,75%
Price to Book 4,23x3,51x3,64x3,66x3,05x2,31x
Nbr of stocks (in thousands) 300 251303 117303 155327 672327 672-
Reference price (VND) 64 50060 75072 15094 00094 00094 000
Announcement Date 01/17/202001/20/202101/20/2022---
1 VND in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 17 000 68117 511 01819 613 05233 214 56637 238 78842 972 590
EBITDA1 1 558 3381 578 4171 481 8282 507 7112 932 7843 505 778
Operating profit (EBIT)1 1 502 1781 508 2721 406 8442 394 9132 787 6293 411 649
Operating Margin 8,84%8,61%7,17%7,21%7,49%7,94%
Pre-Tax Profit (EBT)1 1 502 6741 345 9801 287 3502 287 4002 666 1203 240 633
Net income1 1 190 6941 069 3101 032 9181 836 3002 085 8172 656 350
Net margin 7,00%6,11%5,27%5,53%5,60%6,18%
EPS2 3 9643 5243 1215 7606 4857 722
Free Cash Flow1 -884 8041 412 227-780 5601 147 2501 096 4501 222 250
FCF margin -5,20%8,06%-3,98%3,45%2,94%2,84%
FCF Conversion -56,8%89,5%-52,7%45,7%37,4%34,9%
Dividend per Share2 1 3501 5009001 4561 5091 645
Announcement Date 01/17/202001/20/202101/20/2022---
1 VND in Million
2 VND
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2021 Q3 2021 Q4
Net sales1 5 842 952876 9677 098 905
EBITDA ---
Operating profit (EBIT) 564 508--
Operating Margin 9,66%--
Pre-Tax Profit (EBT) 535 493--
Net income1 427 302-159 528457 177
Net margin 7,31%-18,2%6,44%
EPS 1 408--
Dividend per Share ---
Announcement Date 01/20/202110/21/202101/20/2022
1 VND in Million
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 2 519 3781 417 0402 364 260-2 877 9311 751 912
Net Cash position1 ---302 402--
Leverage (Debt / EBITDA) 1,62x0,90x1,60x-0,12x0,98x0,50x
Free Cash Flow1 -884 8041 412 227-780 5601 147 2501 096 4501 222 250
ROE (Net Profit / Equities) 28,6%21,8%18,3%24,7%22,6%23,0%
Shareholders' equity1 4 161 2304 909 5965 629 1867 439 4349 229 27711 532 636
ROA (Net Profit / Asset) 15,8%12,5%10,9%15,4%15,2%17,0%
Assets1 7 521 7598 542 8639 514 89011 955 07813 722 47815 625 588
Book Value Per Share2 15 23717 28519 83425 71530 77640 681
Cash Flow per Share2 -4 931-2 1678 694-4107 854
Capex1 208 15584 15763 365155 333202 000310 000
Capex / Sales 1,22%0,48%0,32%0,47%0,54%0,72%
Announcement Date 01/17/202001/20/202101/20/2022---
1 VND in Million
2 VND
Previous periodNext period
Estimates
Key data
Capitalization (VND) 30 801 158 412 000
Capitalization (USD) 1 312 642 592
Net sales (VND) 19 613 052 076 440
Net sales (USD) 835 842 833
Number of employees 6 917
Sales / Employee (VND) 2 835 485 337
Sales / Employee (USD) 120 839
Free-Float 72,3%
Free-Float capitalization (VND) 22 269 132 443 822
Free-Float capitalization (USD) 949 036 115
Avg. Exchange 20 sessions (VND) 41 947 876 000
Avg. Exchange 20 sessions (USD) 1 787 678
Average Daily Capital Traded 0%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA