Stock ASM SAO MAI GROUP CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sao Mai Group Corporation

Equities

ASM

VN000000ASM1

Food Processing

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
11,050 VND -1.34% Intraday chart for Sao Mai Group Corporation +5.24% +6.25%
Jan. 31 Sao Mai Group Corporation Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI
Jan. 31 Sao Mai Group Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,885,322 1,731,826 4,374,867 5,915,130 2,591,256 3,499,878
Enterprise Value (EV) 1 4,922,645 7,423,673 10,828,855 11,629,150 10,612,461 11,934,657
P/E ratio 1.82 x 2.67 x 9.2 x 11.4 x 4.09 x 17.9 x
Yield 13.7% - - 8.53% - -
Capitalization / Revenue 0.21 x 0.12 x 0.35 x 0.52 x 0.19 x 0.29 x
EV / Revenue 0.55 x 0.52 x 0.86 x 1.02 x 0.77 x 1 x
EV / EBITDA 6.85 x 6.79 x 8.91 x 9.05 x 6.09 x 9.03 x
EV / FCF -2.85 x -2.97 x -4.34 x -38 x -7.65 x -16.4 x
FCF Yield -35.1% -33.7% -23% -2.63% -13.1% -6.09%
Price to Book 0.52 x 0.43 x 0.97 x 1.16 x 0.5 x 0.67 x
Nbr of stocks (in thousands) 336,530 336,528 336,528 336,528 336,527 336,527
Reference price 2 5,602 5,146 13,000 17,577 7,700 10,400
Announcement Date 4/11/19 4/9/20 4/12/21 3/28/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 8,887,128 14,223,773 12,524,614 11,397,926 13,749,222 11,973,154
EBITDA 1 718,984 1,092,879 1,215,289 1,284,419 1,741,631 1,322,355
EBIT 1 682,670 879,968 924,180 871,899 1,328,936 871,770
Operating Margin 7.68% 6.19% 7.38% 7.65% 9.67% 7.28%
Earnings before Tax (EBT) 1 1,315,534 871,739 624,305 786,296 1,061,984 319,141
Net income 1 1,038,544 636,925 475,464 600,437 628,390 195,034
Net margin 11.69% 4.48% 3.8% 5.27% 4.57% 1.63%
EPS 2 3,086 1,930 1,413 1,546 1,883 579.6
Free Cash Flow 1 -1,727,186 -2,501,886 -2,495,421 -305,934 -1,386,673 -727,354
FCF margin -19.43% -17.59% -19.92% -2.68% -10.09% -6.07%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 769.2 - - 1,500 - -
Announcement Date 4/11/19 4/9/20 4/12/21 3/28/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,037,323 5,691,847 6,453,988 5,714,020 8,021,205 8,434,779
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.224 x 5.208 x 5.311 x 4.449 x 4.606 x 6.379 x
Free Cash Flow 1 -1,727,186 -2,501,886 -2,495,421 -305,934 -1,386,673 -727,354
ROE (net income / shareholders' equity) 27.9% 13.7% 8.69% 9.74% 12.5% 3.21%
ROA (Net income/ Total Assets) 4.85% 3.99% 3.48% 3.05% 4.46% 2.77%
Assets 1 21,403,559 15,965,431 13,665,105 19,709,066 14,093,259 7,050,621
Book Value Per Share 2 10,839 11,962 13,364 15,146 15,512 15,554
Cash Flow per Share 2 1,492 2,446 2,327 1,741 2,519 4,056
Capex 1 129,651 2,945,067 2,157,693 610,486 1,483,221 239,078
Capex / Sales 1.46% 20.71% 17.23% 5.36% 10.79% 2%
Announcement Date 4/11/19 4/9/20 4/12/21 3/28/22 3/31/23 4/1/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Seafood Product Preparation & Packaging

1st Jan change Capi.
SAO MAI GROUP CORPORATION Stock Sao Mai Group Corporation
+6.25% 147M
MOWI ASA Stock Mowi ASA
+6.15% 9.05B
SALMAR ASA Stock SalMar ASA
+21.22% 7.39B
LEROY SEAFOOD Stock Leroy Seafood
+14.96% 2.59B
NISSUI CORPORATION Stock Nissui Corporation
+25.16% 1.88B
THAI UNION GROUP Stock Thai Union Group
-2.67% 1.73B
AUSTEVOLL SEAFOOD ASA Stock Austevoll Seafood ASA
+16.25% 1.58B
DONGWON INDUSTRIES CO., LTD. Stock Dongwon Industries Co., Ltd.
+9.76% 957M
ÍSFÉLAG HF. Stock Ísfélag hf.
-3.38% 905M
VINH HOAN CORPORATION Stock Vinh Hoan Corporation
+19.35% 656M
Seafood Product Preparation & Packaging
  1. Stock Market
  2. Equities
  3. ASM Stock
  4. Financials Sao Mai Group Corporation