Stock TBC THAC BA HYDROPOWER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Thac Ba Hydropower

Equities

TBC

VN000000TBC8

Independent Power Producers

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
38,700 VND +0.52% Intraday chart for Thac Ba Hydropower -0.77% +1.84%
01/04 Thac Ba Hydropower Joint Stock Company Provides Earnings Guidance for the Year 2024 CI
01/04 Thac Ba Hydropower Joint Stock Company Approves Cash Dividend for the Year 2023; Provides Dividend Guidance for the Year 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 15,87,500 15,17,650 15,93,850 19,11,350 18,73,250 24,13,000
Enterprise Value (EV) 1 10,99,495 18,59,853 17,91,540 19,70,449 18,33,638 23,79,694
P/E ratio 7.72 x 12 x 8.81 x 11.3 x 5.78 x 19.2 x
Yield 8% 8.37% 9.96% 8.31% 10.2% -
Capitalization / Revenue 4.01 x 5.11 x 2.99 x 3.86 x 2.58 x 5.6 x
EV / Revenue 2.78 x 6.26 x 3.36 x 3.98 x 2.53 x 5.52 x
EV / EBITDA 4.08 x 9.66 x 4.72 x 5.63 x 3.32 x 8.39 x
EV / FCF 4.17 x -2.54 x 8.59 x 6.08 x 6.89 x 26.6 x
FCF Yield 24% -39.3% 11.6% 16.4% 14.5% 3.76%
Price to Book 1.79 x 1.55 x 1.55 x 1.97 x 1.71 x 2.28 x
Nbr of stocks (in thousands) 63,500 63,500 63,500 63,500 63,500 63,500
Reference price 2 25,000 23,900 25,100 30,100 29,500 38,000
Announcement Date 18/02/19 17/03/20 17/03/21 18/03/22 15/03/23 14/03/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,96,075 2,96,912 5,33,011 4,95,240 7,26,080 4,30,944
EBITDA 1 2,69,474 1,92,484 3,79,281 3,49,814 5,51,887 2,83,754
EBIT 1 2,24,431 1,39,358 2,79,839 2,53,696 4,56,037 1,96,929
Operating Margin 56.66% 46.94% 52.5% 51.23% 62.81% 45.7%
Earnings before Tax (EBT) 1 2,55,769 1,58,616 2,60,418 2,46,858 4,53,280 1,96,974
Net income 1 2,05,547 1,26,737 1,80,948 1,68,603 3,23,907 1,25,706
Net margin 51.9% 42.68% 33.95% 34.04% 44.61% 29.17%
EPS 2 3,237 1,996 2,850 2,655 5,101 1,980
Free Cash Flow 1 2,63,615 -7,31,537 2,08,640 3,24,055 2,66,031 89,593
FCF margin 66.56% -246.38% 39.14% 65.43% 36.64% 20.79%
FCF Conversion (EBITDA) 97.83% - 55.01% 92.64% 48.2% 31.57%
FCF Conversion (Net income) 128.25% - 115.3% 192.2% 82.13% 71.27%
Dividend per Share 2 2,000 2,000 2,500 2,500 3,000 -
Announcement Date 18/02/19 17/03/20 17/03/21 18/03/22 15/03/23 14/03/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 3,42,203 1,97,690 59,099 - -
Net Cash position 1 4,88,005 - - - 39,612 33,306
Leverage (Debt/EBITDA) - 1.778 x 0.5212 x 0.1689 x - -
Free Cash Flow 1 2,63,615 -7,31,537 2,08,640 3,24,055 2,66,031 89,593
ROE (net income / shareholders' equity) 23.5% 12.6% 18.4% 17.1% 29.3% 12.4%
ROA (Net income/ Total Assets) 14.8% 6.58% 10.8% 10% 18% 7.86%
Assets 1 13,87,783 19,25,766 16,75,895 16,86,772 18,00,244 15,98,601
Book Value Per Share 2 13,947 15,383 16,170 15,255 17,285 16,701
Cash Flow per Share 2 1,249 562.0 1,738 1,490 1,718 2,021
Capex 1 4,616 7,41,324 17,644 25,622 6,004 81,917
Capex / Sales 1.17% 249.68% 3.31% 5.17% 0.83% 19.01%
Announcement Date 18/02/19 17/03/20 17/03/21 18/03/22 15/03/23 14/03/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Renewable IPPs

1st Jan change Capi.
THAC BA HYDROPOWER Stock Thac Ba Hydropower
+1.84% 97M
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+11.89% 34.11B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+10.78% 23.77B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-28.64% 14.08B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-8.47% 6.45B
NORTHLAND POWER INC. Stock Northland Power Inc.
-11.18% 3.98B
ERG S.P.A. Stock ERG S.p.A.
-11.16% 3.94B
ENCAVIS AG Stock Encavis AG
+8.47% 2.91B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
CLEARWAY ENERGY, INC. Stock Clearway Energy, Inc.
-14.07% 2.67B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. TBC Stock
  4. Financials Thac Ba Hydropower