SAIGON - HANOI COMMERCIALBANK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11,600 VND | -1.28% |
|
-0.85% | +7.41% |
| 02/05 | Saigon - Hanoi Commercial Joint Stock Bank Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 06/03 | Saigon - Hanoi Commercial Joint Stock Bank Sign Agreements with Saigon | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,98,40,728 | 5,94,57,832 | 3,05,14,785 | 4,24,78,228 | - | - |
| Enterprise Value (EV) 1 | 2,98,40,728 | 5,94,57,832 | 3,05,14,785 | 4,24,78,228 | 4,24,78,228 | 4,24,78,228 |
| P/E ratio | - | - | - | - | - | - |
| Yield | - | - | - | 8.62% | 8.62% | 8.62% |
| Capitalization / Revenue | 2.85 x | 3.27 x | 1.58 x | 1.81 x | 1.54 x | - |
| EV / Revenue | 2.85 x | 3.27 x | 1.58 x | 1.81 x | 1.54 x | - |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.24 x | 1.67 x | 0.71 x | 0.76 x | 0.66 x | - |
| Nbr of stocks (in thousands) | 28,95,312 | 36,18,129 | 36,18,839 | 36,61,916 | - | - |
| Reference price 2 | 10,307 | 16,433 | 8,432 | 11,600 | 11,600 | 11,600 |
| Announcement Date | 01/02/21 | 28/01/22 | 24/03/23 | - | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,04,79,109 | 1,81,83,080 | 1,93,40,982 | 2,34,13,230 | 2,75,24,405 | - |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 79,46,678 | 1,37,79,098 | 1,49,49,389 | 1,68,57,525 | 1,92,67,084 | - |
| Operating Margin | - | 75.83% | 75.78% | 77.29% | 72% | 70% | - |
| Earnings before Tax (EBT) | 30,76,941 | - | - | - | - | - | - |
| Net income | 24,58,397 | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 1,000 | 1,000 | 1,000 |
| Announcement Date | 03/02/20 | 01/02/21 | 28/01/22 | 24/03/23 | - | - | - |
1VND in Million2VND
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 12.7% | 16.7% | 19.7% | 19.9% | 19.5% |
| ROA (Net income/ Total Assets) | - | 0.7% | 1.08% | 1.46% | 1.6% | 1.6% |
| Assets | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 8,325 | 9,818 | 11,856 | 15,267 | 17,449 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 03/02/20 | 01/02/21 | 28/01/22 | 24/03/23 | - | - |
1VND
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
11,600
VND
Average target price
26,370
VND
Spread / Average Target
+127.33%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.41% | 1.67B | |
| +14.20% | 301B | |
| +18.59% | 252B | |
| +25.74% | 216B | |
| +21.29% | 183B | |
| +25.50% | 170B | |
| +9.52% | 162B | |
| +5.28% | 146B | |
| -15.88% | 131B | |
| +5.13% | 130B |
- Stock Market
- Equities
- SHB Stock
- Financials Saigon - Hanoi CommercialBank