Financials Tien Thanh Service and Trading

Equities

TTH

VN000000TTH9

Diversified Industrial Goods Wholesale

End-of-day quote HANOI S.E. 06:00:00 2024-05-23 pm EDT 5-day change 1st Jan Change
4,400 VND -2.22% Intraday chart for Tien Thanh Service and Trading 0.00% +18.92%

Valuation

Fiscal Period: December 2017 2018 2019 2020
Capitalization 1 149,500 146,510 97,175 74,750
Enterprise Value (EV) 1 171,697 138,276 123,271 114,888
P/E ratio 2.88 x 2.37 x 2.63 x -5.69 x
Yield - - - -
Capitalization / Revenue 0.87 x 0.58 x 0.29 x 0.52 x
EV / Revenue 1 x 0.55 x 0.37 x 0.8 x
EV / EBITDA 5.84 x 1.9 x 2.5 x -18.4 x
EV / FCF -2.5 x 1.95 x -1.24 x -11 x
FCF Yield -39.9% 51.3% -80.4% -9.06%
Price to Book 0.44 x 0.37 x 0.23 x 0.18 x
Nbr of stocks (in thousands) 37,375 37,375 37,375 37,375
Reference price 2 4,000 3,920 2,600 2,000
Announcement Date 3/25/19 3/25/19 4/8/21 4/8/21
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020
Net sales 1 171,791 252,510 333,106 143,801
EBITDA 1 29,394 72,790 49,224 -6,258
EBIT 1 27,496 69,018 46,671 -8,865
Operating Margin 16.01% 27.33% 14.01% -6.16%
Earnings before Tax (EBT) 1 28,625 61,777 37,317 -13,145
Net income 1 28,625 61,777 37,317 -13,145
Net margin 16.66% 24.47% 11.2% -9.14%
EPS 2 1,388 1,653 987.9 -351.7
Free Cash Flow 1 -68,544 70,990 -99,052 -10,411
FCF margin -39.9% 28.11% -29.74% -7.24%
FCF Conversion (EBITDA) - 97.53% - -
FCF Conversion (Net income) - 114.91% - -
Dividend per Share - - - -
Announcement Date 3/25/19 3/25/19 4/8/21 4/8/21
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020
Net Debt 1 22,197 - 26,096 40,139
Net Cash position 1 - 8,234 - -
Leverage (Debt/EBITDA) 0.7551 x - 0.5302 x -6.414 x
Free Cash Flow 1 -68,544 70,990 -99,052 -10,411
ROE (net income / shareholders' equity) 10.8% 16.8% 9.1% -3.17%
ROA (Net income/ Total Assets) 4.67% 9.01% 5.59% -1.02%
Assets 1 613,542 685,330 667,524 1,283,451
Book Value Per Share 2 9,012 10,679 11,267 10,915
Cash Flow per Share 2 662.0 1,021 1,339 669.0
Capex 1 36,686 - 31,697 -
Capex / Sales 21.35% - 9.52% -
Announcement Date 3/25/19 3/25/19 4/8/21 4/8/21
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TTH Stock
  4. Financials Tien Thanh Service and Trading