Stock NCT NOIBAI CARGO TERMINAL SERVICES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Noibai Cargo Terminal Services

Equities

NCT

VN000000NCT3

Airport Services

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 03:30:00 06/05/2024 am IST 		5-day change 1st Jan Change
90,900 VND +2.13% Intraday chart for Noibai Cargo Terminal Services +3.77% +3.06%
19/04 Noibai Cargo Terminal Services Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
05/02 Noibai Cargo Terminal Services Joint Stock Company Appoints Nguyen Quoc Hung as Deputy CEO CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 18,73,466 18,97,016 18,31,601 21,50,823 22,29,320 23,07,818
Enterprise Value (EV) 1 16,10,384 16,10,375 15,74,789 18,60,044 19,97,169 20,00,728
P/E ratio 8.13 x 9.01 x 9.35 x 9.87 x 9.85 x 11.2 x
Yield 12.6% 11.7% 10.7% 10.1% 9.98% -
Capitalization / Revenue 2.72 x 2.71 x 2.74 x 2.9 x 3.03 x 3.29 x
EV / Revenue 2.34 x 2.3 x 2.35 x 2.51 x 2.71 x 2.85 x
EV / EBITDA 5.52 x 5.63 x 6.07 x 6.25 x 6.54 x 7.15 x
EV / FCF 14.1 x 10.9 x 8.35 x 13 x 13.6 x 8.6 x
FCF Yield 7.07% 9.2% 12% 7.72% 7.33% 11.6%
Price to Book 4.31 x 3.69 x 4.48 x 4.7 x 5.16 x 5.32 x
Nbr of stocks (in thousands) 26,166 26,166 26,166 26,166 26,166 26,166
Reference price 2 71,600 72,500 70,000 82,200 85,200 88,200
Announcement Date 06/03/19 06/03/20 05/03/21 08/03/22 08/03/23 08/03/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 6,89,611 6,99,467 6,69,319 7,42,156 7,35,915 7,01,789
EBITDA 1 2,91,822 2,85,834 2,59,530 2,97,555 3,05,462 2,79,867
EBIT 1 2,68,567 2,56,795 2,30,074 2,72,367 2,79,075 2,51,407
Operating Margin 38.94% 36.71% 34.37% 36.7% 37.92% 35.82%
Earnings before Tax (EBT) 1 2,97,771 2,75,742 2,57,379 2,81,018 2,97,028 2,73,331
Net income 1 2,41,000 2,21,379 2,06,750 2,23,612 2,37,186 2,16,796
Net margin 34.95% 31.65% 30.89% 30.13% 32.23% 30.89%
EPS 2 8,811 8,046 7,487 8,325 8,646 7,877
Free Cash Flow 1 1,13,856 1,48,077 1,88,543 1,43,592 1,46,473 2,32,741
FCF margin 16.51% 21.17% 28.17% 19.35% 19.9% 33.16%
FCF Conversion (EBITDA) 39.02% 51.81% 72.65% 48.26% 47.95% 83.16%
FCF Conversion (Net income) 47.24% 66.89% 91.19% 64.21% 61.75% 107.35%
Dividend per Share 2 9,000 8,500 7,500 8,300 8,500 -
Announcement Date 06/03/19 06/03/20 05/03/21 08/03/22 08/03/23 08/03/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 2,63,082 2,86,640 2,56,813 2,90,779 2,32,152 3,07,089
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,13,856 1,48,077 1,88,543 1,43,592 1,46,473 2,32,741
ROE (net income / shareholders' equity) 55.2% 46.7% 44.8% 51.6% 53.3% 50.1%
ROA (Net income/ Total Assets) 33.1% 29.4% 26.4% 32.2% 33.1% 29.8%
Assets 1 7,28,242 7,52,193 7,81,859 6,93,817 7,17,046 7,27,978
Book Value Per Share 2 16,598 19,655 15,641 17,479 16,523 16,564
Cash Flow per Share 2 557.0 1,856 2,108 2,290 1,585 1,789
Capex 1 64,563 48,167 8,050 25,229 39,264 9,681
Capex / Sales 9.36% 6.89% 1.2% 3.4% 5.34% 1.38%
Announcement Date 06/03/19 06/03/20 05/03/21 08/03/22 08/03/23 08/03/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Airport Operators

1st Jan change Capi.
NOIBAI CARGO TERMINAL SERVICES Stock Noibai Cargo Terminal Services
+0.91% 91.96M
AIRPORTS OF THAILAND Stock Airports of Thailand
+10.04% 25.5B
KØBENHAVNS LUFTHAVNE A/S Stock Københavns Lufthavne A/S
+5.82% 5.56B
FLUGHAFEN WIEN AG Stock Flughafen Wien AG
-1.77% 4.52B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V. Stock Grupo Aeroportuario del Centro Norte, S.A.B. de C.V.
+2.86% 4.2B
JAPAN AIRPORT TERMINAL CO., LTD. Stock Japan Airport Terminal Co., Ltd.
-9.93% 3.41B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED Stock Guangzhou Baiyun International Airport Company Limited
+5.83% 3.38B
ATHENS INTERNATIONAL AIRPORT S.A. Stock Athens International Airport S.A.
0.00% 2.68B
ENAV S.P.A. Stock ENAV S.p.A.
+16.94% 2.32B
SHENZHEN AIRPORT CO., LTD. Stock Shenzhen Airport Co., Ltd.
+8.71% 1.98B
Airport Operators
  1. Stock Market
  2. Equities
  3. NCT Stock
  4. Financials Noibai Cargo Terminal Services
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW