Stock DGW DIGIWORLD CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Digiworld Corporation

Equities

DGW

VN000000DGW9

Computer & Electronics Retailers

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
59,000 VND +1.20% Intraday chart for Digiworld Corporation +10.28% +12.81%
25/04 Digiworld Corporation agreed to acquire a 50.9% stake in B2X Vietnam Holding Joint Stock Company from B2X Care Solutions GmbH. CI
04/03 Digiworld Corporation Approves Credit Limit At Techcombank CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,61,406 36,85,124 1,09,52,829 61,56,099 87,37,917 98,54,981 - -
Enterprise Value (EV) 1 9,61,406 36,85,124 1,09,52,829 72,84,242 96,14,540 1,04,17,181 1,00,35,681 94,66,081
P/E ratio 5.9 x 14.6 x 11.2 x 8.94 x 24.6 x 20.6 x 15.2 x 12 x
Yield - 1.17% - - - 1.27% 1.69% 2.12%
Capitalization / Revenue 0.11 x 0.29 x 0.52 x 0.28 x 0.46 x 0.45 x 0.4 x 0.36 x
EV / Revenue 0.11 x 0.29 x 0.52 x 0.33 x 0.51 x 0.47 x 0.4 x 0.34 x
EV / EBITDA - 11 x 15.8 x 8.91 x 20.9 x 17.3 x 12.8 x 9.69 x
EV / FCF - - - - 17.9 x 26.7 x 14.2 x 11 x
FCF Yield - - - - 5.6% 3.75% 7.03% 9.1%
Price to Book 1.04 x 3.22 x 4.12 x 2.55 x 3.33 x - - -
Nbr of stocks (in thousands) 1,50,481 1,54,801 1,59,121 1,63,075 1,67,073 1,67,034 - -
Reference price 2 6,389 23,806 68,833 37,750 52,300 59,000 59,000 59,000
Announcement Date 20/01/20 21/01/21 24/01/22 30/01/23 31/01/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 84,92,676 1,25,35,638 2,09,71,016 2,20,59,208 1,88,17,475 2,19,79,433 2,49,24,767 2,76,06,350
EBITDA 1 - 3,34,549 6,94,773 8,17,706 4,59,623 6,02,000 7,81,850 9,76,750
EBIT 1 2,10,643 3,29,518 6,89,059 8,04,870 4,17,220 5,65,750 7,43,150 9,35,450
Operating Margin 2.48% 2.63% 3.29% 3.65% 2.22% 2.57% 2.98% 3.39%
Earnings before Tax (EBT) 1 2,10,086 3,31,316 8,22,891 8,62,368 4,70,569 6,24,350 8,48,400 10,76,650
Net income 1 1,62,869 2,53,095 6,57,390 6,83,783 3,54,389 4,88,433 6,46,167 8,28,600
Net margin 1.92% 2.02% 3.13% 3.1% 1.88% 2.22% 2.59% 3%
EPS 2 1,082 1,635 6,154 4,221 2,123 2,863 3,870 4,912
Free Cash Flow 1 - - - - 5,38,232 3,90,600 7,05,250 8,61,150
FCF margin - - - - 2.86% 1.78% 2.83% 3.12%
FCF Conversion (EBITDA) - - - - 117.1% 64.88% 90.2% 88.16%
FCF Conversion (Net income) - - - - 151.88% 79.97% 109.14% 103.93%
Dividend per Share 2 - 277.8 - - - 750.0 1,000 1,250
Announcement Date 20/01/20 21/01/21 24/01/22 30/01/23 31/01/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 48,92,691 38,25,124 70,08,700 - 54,12,765 48,48,977
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) - - - - - -
Net income 1 - 1,07,215 2,10,838 83,016 1,02,415 89,568
Net margin - 2.8% 3.01% - 1.89% 1.85%
EPS - - - 509.0 - -
Dividend per Share - - - - - -
Announcement Date 20/07/20 29/10/21 26/04/22 28/07/23 27/10/23 31/01/24
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 11,28,143 8,76,624 5,62,200 1,80,700 -
Net Cash position 1 - - - - - - - 3,88,900
Leverage (Debt/EBITDA) - - - 1.38 x 1.907 x 0.9339 x 0.2311 x -
Free Cash Flow 1 - - - - 5,38,232 3,90,600 7,05,250 8,61,150
ROE (net income / shareholders' equity) 19.3% 24.5% 44.7% 32.8% 14% 16.9% 19.7% 21.4%
ROA (Net income/ Total Assets) 7.02% 9.25% 13.7% 10.6% 5.12% 6.25% 7.95% 9.4%
Assets 1 23,21,177 27,36,168 48,08,310 64,50,056 69,28,428 78,14,933 81,27,883 88,14,894
Book Value Per Share 6,131 7,383 16,703 14,780 15,724 - - -
Cash Flow per Share - - - - - - - -
Capex 1 - - 12,426 13,227 29,947 16,500 16,500 11,500
Capex / Sales - - 0.06% 0.06% 0.16% 0.08% 0.07% 0.04%
Announcement Date 20/01/20 21/01/21 24/01/22 30/01/23 31/01/24 - - -
1VND in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Digiworld Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
59,000 VND
Average target price
57,831 VND
Spread / Average Target
-1.98%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Computer & Electronics Retailers

1st Jan change Capi.
DIGIWORLD CORPORATION Stock Digiworld Corporation
+12.81% 389M
BEST BUY CO., INC. Stock Best Buy Co., Inc.
-4.19% 16.16B
JB HI-FI LIMITED Stock JB Hi-Fi Limited
+16.22% 4.32B
MOBILE WORLD INVESTMENT CORPORATION Stock Mobile World Investment Corporation
+28.27% 3.17B
UNITED ELECTRONICS COMPANY Stock United Electronics Company
+9.03% 1.95B
BIC CAMERA INC. Stock Bic Camera Inc.
+10.04% 1.61B
NOJIMA CORPORATION Stock Nojima Corporation
+6.62% 1.16B
ARLO TECHNOLOGIES, INC. Stock Arlo Technologies, Inc.
+27.00% 1.15B
EDION CORPORATION Stock EDION Corporation
+2.10% 1.03B
ELECTRONICS MART INDIA LIMITED Stock Electronics Mart India Limited
+2.54% 959M
Other Computer & Electronics Retailers
  1. Stock Market
  2. Equities
  3. DGW Stock
  4. Financials Digiworld Corporation