Stock IJC BECAMEX INFRASTRUCTURE DEVELOPMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Becamex Infrastructure Development

Equities

IJC

VN000000IJC4

Real Estate Development & Operations

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 03:30:00 16/05/2024 am IST 		5-day change 1st Jan Change
14,200 VND +1.79% Intraday chart for Becamex Infrastructure Development -0.35% +1.79%
26/04 Becamex Infrastructure Development Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
22/04 Becamex Infrastructure Development Joint Stock Company Announces Appointment of Mai Thi Huynh Mai as Member of the Supervisory Board CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 10,35,085 21,93,557 33,58,884 67,95,146 26,26,878 35,13,064
Enterprise Value (EV) 1 24,56,536 26,07,381 40,01,808 77,66,005 33,99,016 42,05,916
P/E ratio 4.94 x 8.57 x 9.63 x 11.5 x 5.45 x 9.57 x
Yield 15.9% 7.5% 6.12% - 13.4% -
Capitalization / Revenue 0.83 x 1.37 x 1.57 x 2.61 x 1.33 x 2.35 x
EV / Revenue 1.97 x 1.63 x 1.87 x 2.98 x 1.73 x 2.81 x
EV / EBITDA 5.93 x 5.55 x 6.49 x 8.33 x 4.48 x 6.93 x
EV / FCF 3.23 x 2.19 x -13 x -7.83 x 4.02 x 3.53 x
FCF Yield 30.9% 45.7% -7.68% -12.8% 24.9% 28.3%
Price to Book 0.6 x 1.2 x 1.62 x 2.03 x 0.69 x 0.92 x
Nbr of stocks (in thousands) 1,59,033 1,59,033 1,59,033 2,51,833 2,51,833 2,51,833
Reference price 2 6,509 13,793 21,121 26,983 10,431 13,950
Announcement Date 01/04/19 24/03/20 23/03/21 25/02/22 10/03/23 28/03/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 12,45,788 15,99,816 21,41,296 26,01,723 19,68,123 14,94,344
EBITDA 1 4,14,604 4,69,918 6,16,308 9,32,553 7,58,400 6,06,814
EBIT 1 3,77,221 4,32,183 5,72,140 8,83,976 7,05,128 5,49,853
Operating Margin 30.28% 27.01% 26.72% 33.98% 35.83% 36.8%
Earnings before Tax (EBT) 1 2,82,323 3,44,963 4,51,587 7,82,818 6,40,504 4,94,393
Net income 1 2,32,986 2,84,442 3,69,903 6,21,100 5,11,049 3,94,853
Net margin 18.7% 17.78% 17.27% 23.87% 25.97% 26.42%
EPS 2 1,317 1,610 2,192 2,352 1,914 1,458
Free Cash Flow 1 7,60,172 11,92,306 -3,07,428 -9,91,804 8,46,146 11,92,254
FCF margin 61.02% 74.53% -14.36% -38.12% 42.99% 79.78%
FCF Conversion (EBITDA) 183.35% 253.73% - - 111.57% 196.48%
FCF Conversion (Net income) 326.27% 419.17% - - 165.57% 301.95%
Dividend per Share 2 1,034 1,034 1,293 - 1,400 -
Announcement Date 01/04/19 24/03/20 23/03/21 25/02/22 10/03/23 28/03/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 14,21,451 4,13,824 6,42,924 9,70,859 7,72,139 6,92,853
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.428 x 0.8806 x 1.043 x 1.041 x 1.018 x 1.142 x
Free Cash Flow 1 7,60,172 11,92,306 -3,07,428 -9,91,804 8,46,146 11,92,254
ROE (net income / shareholders' equity) 13.7% 15.9% 18.9% 22.9% 14.3% 10.3%
ROA (Net income/ Total Assets) 2.92% 3.44% 5.03% 8.22% 6.61% 5.32%
Assets 1 79,89,931 82,58,813 73,52,922 75,60,471 77,30,050 74,26,514
Book Value Per Share 2 10,920 11,522 13,018 13,278 15,154 15,183
Cash Flow per Share 2 1,295 352.0 1,823 583.0 897.0 1,128
Capex 1 25,568 45,294 43,630 44,933 74,946 24,380
Capex / Sales 2.05% 2.83% 2.04% 1.73% 3.81% 1.63%
Announcement Date 01/04/19 24/03/20 23/03/21 25/02/22 10/03/23 28/03/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
BECAMEX INFRASTRUCTURE DEVELOPMENT Stock Becamex Infrastructure Development
+1.79% 207M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+13.93% 28.12B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-5.68% 27.28B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+25.10% 26.12B
DLF LIMITED Stock DLF Limited
+15.85% 24.49B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+41.95% 22.83B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+14.97% 21.19B
EMAAR PROPERTIES Stock Emaar Properties
-3.03% 18.99B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+2.83% 16.22B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+24.15% 15.9B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. IJC Stock
  4. Financials Becamex Infrastructure Development
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW