Financials Saigon - Hanoi CommercialBank

Equities

SHB

VN000000SHB9

Banks

End-of-day quote Ho Chi Minh S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
11,450 VND +3.15% Intraday chart for Saigon - Hanoi CommercialBank +2.69% +6.02%

Valuation

Fiscal Period: December 2020 2021 2022 2024 2025 2026
Capitalization 1 29,840,728 59,457,832 30,514,785 41,928,940 - -
Enterprise Value (EV) 1 29,840,728 59,457,832 30,514,785 41,928,940 41,928,940 41,928,940
P/E ratio - - - - - -
Yield - - - 8.73% 8.73% 8.73%
Capitalization / Revenue 2.85 x 3.27 x 1.58 x 1.79 x 1.52 x -
EV / Revenue 2.85 x 3.27 x 1.58 x 1.79 x 1.52 x -
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 1.24 x 1.67 x 0.71 x 0.75 x 0.66 x -
Nbr of stocks (in thousands) 2,895,312 3,618,129 3,618,839 3,661,916 - -
Reference price 2 10,307 16,433 8,432 11,450 11,450 11,450
Announcement Date 2/1/21 1/28/22 3/24/23 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 1 - 10,479,109 18,183,080 19,340,982 23,413,230 27,524,405 -
EBITDA - - - - - - -
EBIT 1 - 7,946,678 13,779,098 14,949,389 16,857,525 19,267,084 -
Operating Margin - 75.83% 75.78% 77.29% 72% 70% -
Earnings before Tax (EBT) 3,076,941 - - - - - -
Net income 2,458,397 - - - - - -
Net margin - - - - - - -
EPS - - - - - - -
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - - 1,000 1,000 1,000
Announcement Date 2/3/20 2/1/21 1/28/22 3/24/23 - - -
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 12.7% 16.7% 19.7% 19.9% 19.5%
ROA (Net income/ Total Assets) - 0.7% 1.08% 1.46% 1.6% 1.6%
Assets - - - - - -
Book Value Per Share 1 - 8,325 9,818 11,856 15,267 17,449
Cash Flow per Share - - - - - -
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 2/3/20 2/1/21 1/28/22 3/24/23 - -
1VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
11,450 VND
Average target price
26,370 VND
Spread / Average Target
+130.31%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. SHB Stock
  4. Financials Saigon - Hanoi CommercialBank