Financials Tien Phong CommercialBank

Equities

TPB

VN000000TPB0

Banks

End-of-day quote Ho Chi Minh S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
17,900 VND -0.28% Intraday chart for Tien Phong CommercialBank +7.83% +2.87%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 16,935,246 17,399,423 26,338,165 64,931,281 33,296,065 39,409,267 39,409,267 -
Enterprise Value (EV) 1 16,935,246 17,399,423 26,338,165 64,931,281 33,296,065 38,308,449 39,409,267 39,409,267
P/E ratio - - - - - - - -
Yield - - - - - - - -
Capitalization / Revenue 3.87 x 3.09 x 3.46 x 6.53 x 2.92 x 3.08 x 2.71 x 2.32 x
EV / Revenue 3.87 x 3.09 x 3.46 x 6.53 x 2.92 x 3.08 x 2.71 x 2.32 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.6 x 1.33 x 1.54 x 2.5 x 1.03 x 1.17 x 0.99 x -
Nbr of stocks (in thousands) 1,948,904 1,897,687 1,846,684 2,201,653 2,201,653 2,201,635 2,201,635 -
Reference price 2 8,690 9,169 14,262 29,492 15,123 17,900 17,900 17,900
Announcement Date 5/17/19 1/21/20 3/10/21 1/20/22 3/28/23 1/19/24 - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 4,377,777 5,633,322 7,619,057 9,946,049 11,386,597 12,424,695 14,528,000 16,988,000
EBITDA - - - - - - - -
EBIT 1 2,780,112 5,166,138 6,171,896 8,946,712 9,671,932 9,534,968 10,330,000 11,992,000
Operating Margin 63.51% 91.71% 81.01% 89.95% 84.94% 76.74% 71.1% 70.59%
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 5/17/19 1/21/20 3/10/21 1/20/22 3/28/23 1/19/24 - -
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 20.9% 26.1% 20.2% 22.6% 21.5% 13.7% 16.3% 18%
ROA (Net income/ Total Assets) 1.39% 2.06% 1.66% 1.94% 2.02% 2.72% 1.52% 1.75%
Assets - - - - - - - -
Book Value Per Share 1 5,439 6,890 9,259 11,804 14,643 14,872 18,022 -
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 5/17/19 1/21/20 3/10/21 1/20/22 3/28/23 1/19/24 - -
1VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
17,900 VND
Average target price
19,850 VND
Spread / Average Target
+10.89%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. TPB Stock
  4. Financials Tien Phong CommercialBank