Stock BTS VICEM BUT SON CEMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vicem But Son Cement

Equities

BTS

VN000000BTS4

Construction Materials

End-of-day quote HANOI S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
5,400 VND -.--% Intraday chart for Vicem But Son Cement -.--% -1.82%
Apr. 19 Vicem But Son Cement Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 20 Vicem But Son Cement Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 635,797 515,836 580,731 1,420,938 815,495 679,579
Enterprise Value (EV) 1 2,070,543 1,606,095 1,544,413 2,162,221 1,626,412 1,688,192
P/E ratio 30.7 x 8.84 x 33.6 x 28.4 x 15.1 x -7.06 x
Yield - - - 3.48% 4.55% -
Capitalization / Revenue 0.21 x 0.16 x 0.19 x 0.48 x 0.26 x 0.26 x
EV / Revenue 0.67 x 0.49 x 0.5 x 0.73 x 0.52 x 0.66 x
EV / EBITDA 4.78 x 3.91 x 5.2 x 6.92 x 5.54 x 10.7 x
EV / FCF 6.94 x 3.88 x 10.1 x 13 x -21.8 x -98.6 x
FCF Yield 14.4% 25.8% 9.87% 7.71% -4.58% -1.01%
Price to Book 0.47 x 0.37 x 0.42 x 0.99 x 0.57 x 0.54 x
Nbr of stocks (in thousands) 123,561 123,561 123,560 123,560 123,560 123,560
Reference price 2 5,146 4,175 4,700 11,500 6,600 5,500
Announcement Date 3/21/19 3/27/20 4/5/21 3/15/22 3/21/23 3/15/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,084,501 3,253,305 3,063,547 2,979,818 3,125,072 2,573,299
EBITDA 1 433,027 410,807 296,838 312,345 293,488 158,373
EBIT 1 155,498 169,857 85,753 106,584 88,071 -50,618
Operating Margin 5.04% 5.22% 2.8% 3.58% 2.82% -1.97%
Earnings before Tax (EBT) 1 42,473 76,804 17,270 62,413 68,055 -96,255
Net income 1 20,725 58,338 17,270 50,016 53,930 -96,255
Net margin 0.67% 1.79% 0.56% 1.68% 1.73% -3.74%
EPS 2 167.7 472.1 139.8 404.8 436.5 -779.0
Free Cash Flow 1 298,277 414,265 152,370 166,788 -74,472 -17,122
FCF margin 9.67% 12.73% 4.97% 5.6% -2.38% -0.67%
FCF Conversion (EBITDA) 68.88% 100.84% 51.33% 53.4% - -
FCF Conversion (Net income) 1,439.24% 710.12% 882.28% 333.47% - -
Dividend per Share - - - 400.0 300.0 -
Announcement Date 3/21/19 3/27/20 4/5/21 3/15/22 3/21/23 3/15/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,434,745 1,090,259 963,681 741,283 810,917 1,008,613
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.313 x 2.654 x 3.246 x 2.373 x 2.763 x 6.369 x
Free Cash Flow 1 298,277 414,265 152,370 166,788 -74,472 -17,122
ROE (net income / shareholders' equity) 1.54% 4.22% 1.23% 3.53% 3.76% -7.16%
ROA (Net income/ Total Assets) 2.64% 3.02% 1.58% 2.11% 1.72% -0.93%
Assets 1 783,805 1,934,593 1,090,836 2,372,544 3,133,086 10,380,100
Book Value Per Share 2 10,948 11,414 11,307 11,640 11,507 10,264
Cash Flow per Share 2 849.0 1,977 919.0 942.0 1,121 1,092
Capex 1 81,433 92,444 80,267 56,986 108,420 315,896
Capex / Sales 2.64% 2.84% 2.62% 1.91% 3.47% 12.28%
Announcement Date 3/21/19 3/27/20 4/5/21 3/15/22 3/21/23 3/15/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cement & Concrete Manufacturing

1st Jan change Capi.
VICEM BUT SON CEMENT Stock Vicem But Son Cement
-1.82% 26.4M
HOLCIM LTD Stock Holcim Ltd
+16.90% 48.69B
ANHUI CONCH CEMENT COMPANY LIMITED Stock Anhui Conch Cement Company Limited
+1.22% 15.9B
JAMES HARDIE INDUSTRIES PLC Stock James Hardie Industries plc
-5.65% 15.47B
SHREE CEMENT LIMITED Stock Shree Cement Limited
-14.69% 10.44B
EAGLE MATERIALS INC. Stock Eagle Materials Inc.
+23.60% 8.9B
TIANSHAN MATERIAL CO., LTD. Stock Tianshan Material Co., Ltd.
-3.59% 8.38B
DANGOTE CEMENT PLC Stock Dangote Cement Plc
+105.28% 8.12B
TAIWAN CEMENT CORP. Stock Taiwan Cement Corp.
-8.03% 7.48B
BUZZI S.P.A. Stock Buzzi S.p.A.
+22.95% 6.8B
Cement & Concrete Manufacturing
  1. Stock Market
  2. Equities
  3. BTS Stock
  4. Financials Vicem But Son Cement