VIETNAM MARITIME COMMERCIALBANK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13,600 VND | +0.37% |
|
+1.12% | +4.62% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 20,200,191 | 43,618,944 | 25,000,000 | 26,000,000 | 27,200,000 | - |
| Enterprise Value (EV) 1 | 20,200,191 | 43,618,944 | 25,000,000 | 26,000,000 | 27,200,000 | 27,200,000 |
| P/E ratio | - | - | - | 5.6 x | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.81 x | 7.02 x | 2.34 x | - | 1.74 x | 1.45 x |
| EV / Revenue | 2.81 x | 7.02 x | 2.34 x | - | 1.74 x | 1.45 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.2 x | 2.01 x | - | - | - | - |
| Nbr of stocks (in thousands) | 1,815,868 | 1,955,332 | 2,000,000 | 2,000,000 | 2,000,000 | - |
| Reference price 2 | 11,124 | 22,308 | 12,500 | 13,000 | 13,600 | 13,600 |
| Announcement Date | 1/29/21 | 4/3/22 | 4/3/23 | 1/24/24 | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 7,182,291 | 6,216,244 | 10,693,674 | - | 15,612,000 | 18,751,000 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 3,596,558 | - | 6,265,710 | - | 9,484,000 | 11,447,000 |
| Operating Margin | 50.08% | - | 58.59% | - | 60.75% | 61.05% |
| Earnings before Tax (EBT) 1 | 2,523,314 | - | - | - | 7,186,000 | 8,533,000 |
| Net income 1 | 2,011,144 | - | - | 4,644,214 | 5,749,000 | 6,826,000 |
| Net margin | 28% | - | - | - | 36.82% | 36.4% |
| EPS | - | - | - | 2,322 | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 1/29/21 | 4/3/22 | 4/3/23 | 1/24/24 | - | - |
1VND in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 12.7% | 20.7% | 19% | - | 16.8% | 16.9% |
| ROA (Net income/ Total Assets) | 1.21% | 2.12% | - | - | 2% | 2% |
| Assets 1 | 166,844,533 | - | - | - | 287,450,000 | 341,300,000 |
| Book Value Per Share | 9,293 | 11,098 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 1/29/21 | 4/3/22 | 4/3/23 | 1/24/24 | - | - |
1VND in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
13,600
VND
Average target price
20,700
VND
Spread / Average Target
+52.21%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.62% | 1.07B | |
| +13.75% | 556B | |
| +12.36% | 298B | |
| +8.64% | 247B | |
| +21.72% | 210B | |
| +16.11% | 170B | |
| +6.88% | 162B | |
| +4.42% | 153B | |
| -11.67% | 138B | |
| +0.10% | 139B |
- Stock Market
- Equities
- MSB Stock
- Financials Vietnam Maritime CommercialBank
