SONADEZI CHAU DUC SHAREHOLDING COMPANY Financials Sonadezi Chau Duc Shareholding Company
Equities
SZC
VN000000SZC9
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41,750 VND | -0.24% |
|
+1.83% | -6.39% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | - | - | - | 53,51,998 | 75,14,410 | 75,14,410 | - |
| Enterprise Value (EV) 1 | - | - | - | 53,51,998 | 75,14,410 | 75,14,410 | 75,14,410 |
| P/E ratio | - | - | 8.71 x | 30.6 x | 30.9 x | 25.8 x | 20 x |
| Yield | - | - | 3.82% | - | - | - | - |
| Capitalization / Revenue | - | - | - | 6.23 x | 8.13 x | 7.14 x | 6.59 x |
| EV / Revenue | - | - | - | 6.23 x | 8.13 x | 7.14 x | 6.59 x |
| EV / EBITDA | - | - | - | 7.5 x | 16.6 x | 9.49 x | 8.81 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | 2.39 x | 2.32 x | - |
| Nbr of stocks (in thousands) | - | - | - | 1,20,000 | 1,79,986 | 1,79,986 | - |
| Reference price 2 | 26,667 | 56,667 | 21,833 | 44,600 | 41,750 | 41,750 | 41,750 |
| Announcement Date | 08/04/20 | 14/03/22 | 14/03/22 | 30/03/23 | - | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,56,459 | 4,32,981 | 7,13,222 | 8,58,889 | 9,24,667 | 10,52,333 | 11,41,000 |
| EBITDA 1 | - | - | 3,99,279 | 7,13,748 | 4,52,500 | 7,91,500 | 8,53,000 |
| EBIT 1 | - | 2,21,110 | 3,92,080 | 2,59,607 | 3,60,000 | 3,78,000 | 5,35,000 |
| Operating Margin | - | 51.07% | 54.97% | 30.23% | 38.93% | 35.92% | 46.89% |
| Earnings before Tax (EBT) 1 | - | - | 3,96,685 | 2,44,178 | 2,69,000 | 3,69,500 | 5,24,000 |
| Net income 1 | 1,34,129 | 1,86,001 | 3,23,628 | 1,97,367 | 2,15,000 | 3,06,000 | 4,19,000 |
| Net margin | 37.63% | 42.96% | 45.38% | 22.98% | 23.25% | 29.08% | 36.72% |
| EPS 2 | - | - | 2,508 | 1,458 | 1,349 | 1,619 | 2,085 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | 833.3 | - | - | - | - |
| Announcement Date | 08/04/20 | 14/03/22 | 14/03/22 | 30/03/23 | - | - | - |
1VND in Million2VND
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 22.1% | 18.1% | 15.4% | 11.1% | 12.3% |
| ROA (Net income/ Total Assets) | - | - | 5.76% | 3.3% | 3.5% | 3.9% | 4.7% |
| Assets 1 | - | - | 56,18,542 | 59,80,807 | 61,42,857 | 78,46,154 | 89,14,894 |
| Book Value Per Share 2 | - | - | - | - | 17,434 | 18,019 | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 10,98,862 | 9,06,544 | 4,14,000 | 8,26,000 | 8,59,000 |
| Capex / Sales | - | - | 154.07% | 105.55% | 44.77% | 78.49% | 75.28% |
| Announcement Date | 08/04/20 | 14/03/22 | 14/03/22 | 30/03/23 | - | - | - |
1VND in Million2VND
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
41,750
VND
Average target price
42,033
VND
Spread / Average Target
+0.68%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.39% | 295M | |
| +2.55% | 9.24B | |
| +8.38% | 7.99B | |
| -8.30% | 3.18B | |
| -9.38% | 2.32B | |
| -4.72% | 2.05B | |
| -15.51% | 707M | |
| +1.38% | 690M | |
| -2.22% | 665M | |
| 0.00% | 604M |
- Stock Market
- Equities
- SZC Stock
- Financials Sonadezi Chau Duc Shareholding Company