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. Vingroup Joint Stock Company
  6. Financials
    VIC   VN000000VIC9

VINGROUP JOINT STOCK COMPANY

(VIC)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 283 302 626368 130 831349 665 624341 284 690--
Entreprise Value (EV)1 358 884 857477 426 489446 417 202449 617 187467 364 921476 307 296
P/E ratio 84,6x47,5x68,2x61,0x39,2x30,7x
Yield ------
Capitalization / Revenue 2,31x2,81x3,17x2,49x1,85x1,50x
EV / Revenue 2,93x3,65x4,04x3,27x2,54x2,10x
EV / EBITDA 22,0x24,5x78,3x23,1x14,0x11,0x
Price to Book 5,44x4,84x4,42x3,89x3,42x3,12x
Nbr of stocks (in thousands) 3 344 3383 601 2803 635 6173 701 569--
Reference price (VND) 84 711102 22296 17892 20092 20092 200
Announcement Date 01/31/201901/30/202001/30/2021---
1 VND in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 122 575 290130 789 759110 462 372137 295 628184 321 667227 292 457
EBITDA1 16 347 49319 462 2225 701 63519 470 85633 406 00543 177 716
Operating profit (EBIT)1 11 564 27410 683 821-4 470 24812 466 98929 305 10741 465 008
Operating Margin 9,43%8,17%-4,05%9,08%15,9%18,2%
Pre-Tax Profit (EBT)1 13 814 01715 639 05213 961 96016 514 00020 844 50022 728 500
Net income1 3 346 0147 505 5665 126 9823 621 0008 287 5009 334 500
Net margin 2,73%5,74%4,64%2,64%4,50%4,11%
EPS2 1 0012 1511 4111 5112 3513 004
Dividend per Share2 ------
Announcement Date 01/31/201901/30/202001/30/2021---
1 VND in Million
2 VND
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1
Net sales1 35 821 39523 294 42138 465 42336 559 35137 290 53847 509 787
EBITDA ------
Operating profit (EBIT)1 -4 197 570-1 544 0352 765 7174 838 4945 569 6817 698 407
Operating Margin -11,7%-6,63%7,19%13,2%14,9%16,2%
Pre-Tax Profit (EBT) ------
Net income ------
Net margin ------
EPS2 304576333372573549
Dividend per Share ------
Announcement Date 01/30/202105/04/202107/30/2021---
1 VND in Million
2 VND
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 75 582 231109 295 65896 751 578108 332 497126 080 231135 022 605
Net Cash position1 ------
Leverage (Debt / EBITDA) 4,62x5,62x17,0x5,56x3,77x3,13x
Free Cash Flow -48 968 456-47 815 638-9 793 748---
ROE (Net Profit / Equities) 7,87%11,5%6,60%5,55%8,62%10,6%
Shareholders' equity1 42 500 39865 036 74977 702 73765 229 02296 161 21087 834 195
ROA (Net Profit / Asset) 1,33%2,15%1,24%1,10%1,85%1,80%
Assets1 251 447 645348 350 784414 000 484329 181 818447 972 973518 583 333
Book Value Per Share2 15 58621 10921 78323 70326 96429 552
Cash Flow per Share2 --4 8506 0763 58810 508
Capex1 42 453 99160 435 99927 421 94622 283 95426 050 99726 777 276
Capex / Sales 34,6%46,2%24,8%16,2%14,1%11,8%
Announcement Date 01/31/201901/30/202001/30/2021---
1 VND in Million
2 VND
Key data
Capitalization (VND) 341 284 690 474 200
Capitalization (USD) 14 968 626 775
Net sales (VND) 110 462 372 000 000
Net sales (USD) 4 860 344 368
Number of employees 88 220
Sales / Employee (VND) 1 252 123 917
Sales / Employee (USD) 55 093
Free-Float 23,4%
Free-Float capitalization (VND) 80 014 356 453 670
Free-Float capitalization (USD) 3 509 401 599
Avg. Exchange 20 sessions (VND) 192 544 948 000
Avg. Exchange 20 sessions (USD) 8 471 978
Average Daily Capital Traded 0%
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA