Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Vietnam
  4. Ho Chi Minh Stock Exchange
  5. Vietnam Dairy Products Joint Stock Company
  6. Financials
    VNM   VN000000VNM8

VIETNAM DAIRY PRODUCTS JOINT STOCK COMPANY

(VNM)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 208 970 226202 871 313227 346 666182 871 101--
Entreprise Value (EV)1 200 049 535193 244 828215 405 662172 692 573170 126 251166 877 684
P/E ratio 22,7x21,3x22,8x18,3x16,8x15,5x
Yield ---4,57%4,97%5,31%
Capitalization / Revenue 3,98x3,60x3,81x2,98x2,78x2,57x
EV / Revenue 3,81x3,43x3,61x2,81x2,59x2,35x
EV / EBITDA 15,6x13,1x14,9x11,9x10,6x9,58x
Price to Book 6,76x7,38x7,26x5,46x5,30x5,00x
Nbr of stocks (in thousands) 2 089 7022 089 6622 089 5832 089 955--
Reference price (VND) 100 00097 083108 80087 50087 50087 500
Announcement Date 01/30/201901/30/202003/01/2021---
1 VND in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 52 561 95056 318 12359 636 28661 451 09665 797 70271 121 536
EBITDA1 12 838 80214 745 16314 471 84214 513 00016 042 81517 426 411
Operating profit (EBIT)1 11 212 16912 182 46012 262 97512 488 58713 430 95814 818 595
Operating Margin 21,3%21,6%20,6%20,3%20,4%20,8%
Pre-Tax Profit (EBT)1 12 051 69612 795 71013 518 53613 585 55714 245 07515 815 296
Net income1 10 227 28110 581 17611 098 93710 898 73711 468 31512 403 772
Net margin 19,5%18,8%18,6%17,7%17,4%17,4%
EPS2 4 4134 5654 7704 7705 2095 630
Dividend per Share2 ---4 0004 3464 647
Announcement Date 01/30/201901/30/202003/01/2021---
1 VND in Million
2 VND
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4
Net sales1 15 563 00014 424 79513 190 27015 715 80616 194 05216 749 221
EBITDA ------
Operating profit (EBIT)1 3 816 0002 146 6692 801 6553 279 2143 241 8032 431 290
Operating Margin 24,5%14,9%21,2%20,9%20,0%14,5%
Pre-Tax Profit (EBT) ------
Net income1 -----5 776 000
Net margin -----34,5%
EPS ------
Dividend per Share ------
Announcement Date 10/30/202003/01/202104/29/202107/30/202110/29/2021-
1 VND in Million
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 ------
Net Cash position1 8 920 6919 626 48511 941 00410 178 52812 744 85015 993 417
Leverage (Debt / EBITDA) -0,69x-0,65x-0,83x-0,70x-0,79x-0,92x
Free Cash Flow1 4 954 4449 365 7698 915 35210 361 53110 266 98211 386 192
ROE (Net Profit / Equities) 41,6%39,7%37,8%32,5%32,6%33,8%
Shareholders' equity1 24 578 19326 642 59429 400 62033 520 21935 140 41036 715 885
ROA (Net Profit / Asset) 28,4%25,7%23,8%21,8%22,2%23,3%
Assets1 36 016 75341 137 34746 566 17850 086 10951 659 07753 235 071
Book Value Per Share2 14 80413 16214 97716 01916 52217 488
Cash Flow per Share2 --4 8726 2256 7007 410
Capex1 3 185 7952 044 1591 264 8171 690 7322 283 5902 343 364
Capex / Sales 6,06%3,63%2,12%2,75%3,47%3,29%
Announcement Date 01/30/201901/30/202003/01/2021---
1 VND in Million
2 VND
Key data
Capitalization (VND) 182 871 101 437 500
Capitalization (USD) 8 051 030 265
Net sales (VND) 59 636 286 225 550
Net sales (USD) 2 623 996 594
Number of employees 9 591
Sales / Employee (VND) 6 217 942 470
Sales / Employee (USD) 273 589
Free-Float 66,0%
Free-Float capitalization (VND) 120 631 396 987 500
Free-Float capitalization (USD) 5 310 883 023
Avg. Exchange 20 sessions (VND) 273 618 187 500
Avg. Exchange 20 sessions (USD) 12 039 200
Average Daily Capital Traded 0%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA