Financials Ho Chi Minh City DevelopmentCommercial Bank

Equities

HDB

VN000000HDB1

Banks

End-of-day quote Ho Chi Minh S.E. 03:30:00 08/05/2024 am IST 5-day change 1st Jan Change
24,100 VND -0.82% Intraday chart for Ho Chi Minh City DevelopmentCommercial Bank +2.12% +18.72%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,70,26,544 3,78,51,973 6,13,43,335 4,00,58,282 5,87,18,777 7,01,92,470 - -
Enterprise Value (EV) 1 2,70,26,544 3,78,51,973 6,13,43,335 4,00,58,282 5,87,18,777 7,01,92,470 7,01,92,470 7,01,92,470
P/E ratio - - - - - - - -
Yield - - - 6.27% - 3.53% 3.73% 3.94%
Capitalization / Revenue 2.68 x 2.75 x 3.66 x 1.82 x 2.22 x 2.1 x 1.81 x 1.51 x
EV / Revenue 2.68 x 2.75 x 3.66 x 1.82 x 2.22 x 2.1 x 1.81 x 1.51 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.41 x 1.65 x 2.12 x 1.09 x - 1.28 x 1.08 x -
Nbr of stocks (in thousands) 29,08,512 28,63,801 28,58,381 28,88,215 28,92,551 29,12,551 - -
Reference price 2 9,292 13,217 21,461 13,870 20,300 24,100 24,100 24,100
Announcement Date 30/01/20 27/01/21 27/01/22 03/04/23 30/03/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,00,98,911 1,37,79,435 1,67,58,245 2,19,67,104 2,64,13,685 3,34,42,667 3,88,11,496 4,64,94,000
EBITDA - - - - - - - -
EBIT 1 63,07,497 76,06,606 1,03,75,477 1,33,36,395 1,72,84,483 2,19,24,955 2,51,71,947 3,07,62,000
Operating Margin 62.46% 55.2% 61.91% 60.71% 65.44% 65.56% 64.86% 66.16%
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - 869.6 - 850.0 900.0 950.0
Announcement Date 30/01/20 27/01/21 27/01/22 03/04/23 30/03/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2022 Q1 2022 Q2
Net sales 1 - - 55,81,552
EBITDA - - -
EBIT 1 - - 35,48,482
Operating Margin - - 63.58%
Earnings before Tax (EBT) - - -
Net income 20,99,179 19,18,399 -
Net margin - - -
EPS 733.9 669.9 -
Dividend per Share - - -
Announcement Date 30/07/20 28/04/22 29/07/22
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 20.8% 20.2% 23.3% 23.5% - 24% 23.9% 23.2%
ROA (Net income/ Total Assets) 1.62% 1.55% 1.75% 1.96% - 2% 2% 1.95%
Assets - - - - - - - -
Book Value Per Share 1 6,597 8,030 10,138 12,775 - 18,768 22,302 -
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 30/01/20 27/01/21 27/01/22 03/04/23 30/03/24 - - -
1VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
24,100 VND
Average target price
30,631 VND
Spread / Average Target
+27.10%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. HDB Stock
  4. Financials Ho Chi Minh City DevelopmentCommercial Bank
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW