Stock BTS VICEM BUT SON CEMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vicem But Son Cement

Equities

BTS

VN000000BTS4

Construction Materials

End-of-day quote HANOI S.E.
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
5,400 VND -.--% Intraday chart for Vicem But Son Cement -.--% -1.82%
19/04 Vicem But Son Cement Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
20/01 Vicem But Son Cement Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 6,35,797 5,15,836 5,80,731 14,20,938 8,15,495 6,79,579
Enterprise Value (EV) 1 20,70,543 16,06,095 15,44,413 21,62,221 16,26,412 16,88,192
P/E ratio 30.7 x 8.84 x 33.6 x 28.4 x 15.1 x -7.06 x
Yield - - - 3.48% 4.55% -
Capitalization / Revenue 0.21 x 0.16 x 0.19 x 0.48 x 0.26 x 0.26 x
EV / Revenue 0.67 x 0.49 x 0.5 x 0.73 x 0.52 x 0.66 x
EV / EBITDA 4.78 x 3.91 x 5.2 x 6.92 x 5.54 x 10.7 x
EV / FCF 6.94 x 3.88 x 10.1 x 13 x -21.8 x -98.6 x
FCF Yield 14.4% 25.8% 9.87% 7.71% -4.58% -1.01%
Price to Book 0.47 x 0.37 x 0.42 x 0.99 x 0.57 x 0.54 x
Nbr of stocks (in thousands) 1,23,561 1,23,561 1,23,560 1,23,560 1,23,560 1,23,560
Reference price 2 5,146 4,175 4,700 11,500 6,600 5,500
Announcement Date 21/03/19 27/03/20 05/04/21 15/03/22 21/03/23 15/03/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 30,84,501 32,53,305 30,63,547 29,79,818 31,25,072 25,73,299
EBITDA 1 4,33,027 4,10,807 2,96,838 3,12,345 2,93,488 1,58,373
EBIT 1 1,55,498 1,69,857 85,753 1,06,584 88,071 -50,618
Operating Margin 5.04% 5.22% 2.8% 3.58% 2.82% -1.97%
Earnings before Tax (EBT) 1 42,473 76,804 17,270 62,413 68,055 -96,255
Net income 1 20,725 58,338 17,270 50,016 53,930 -96,255
Net margin 0.67% 1.79% 0.56% 1.68% 1.73% -3.74%
EPS 2 167.7 472.1 139.8 404.8 436.5 -779.0
Free Cash Flow 1 2,98,277 4,14,265 1,52,370 1,66,788 -74,472 -17,122
FCF margin 9.67% 12.73% 4.97% 5.6% -2.38% -0.67%
FCF Conversion (EBITDA) 68.88% 100.84% 51.33% 53.4% - -
FCF Conversion (Net income) 1,439.24% 710.12% 882.28% 333.47% - -
Dividend per Share - - - 400.0 300.0 -
Announcement Date 21/03/19 27/03/20 05/04/21 15/03/22 21/03/23 15/03/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 14,34,745 10,90,259 9,63,681 7,41,283 8,10,917 10,08,613
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.313 x 2.654 x 3.246 x 2.373 x 2.763 x 6.369 x
Free Cash Flow 1 2,98,277 4,14,265 1,52,370 1,66,788 -74,472 -17,122
ROE (net income / shareholders' equity) 1.54% 4.22% 1.23% 3.53% 3.76% -7.16%
ROA (Net income/ Total Assets) 2.64% 3.02% 1.58% 2.11% 1.72% -0.93%
Assets 1 7,83,805 19,34,593 10,90,836 23,72,544 31,33,086 1,03,80,100
Book Value Per Share 2 10,948 11,414 11,307 11,640 11,507 10,264
Cash Flow per Share 2 849.0 1,977 919.0 942.0 1,121 1,092
Capex 1 81,433 92,444 80,267 56,986 1,08,420 3,15,896
Capex / Sales 2.64% 2.84% 2.62% 1.91% 3.47% 12.28%
Announcement Date 21/03/19 27/03/20 05/04/21 15/03/22 21/03/23 15/03/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cement & Concrete Manufacturing

1st Jan change Capi.
VICEM BUT SON CEMENT Stock Vicem But Son Cement
-1.82% 26.4M
HOLCIM LTD Stock Holcim Ltd
+16.90% 47.3B
ANHUI CONCH CEMENT COMPANY LIMITED Stock Anhui Conch Cement Company Limited
+1.22% 15.66B
JAMES HARDIE INDUSTRIES PLC Stock James Hardie Industries plc
-4.99% 15.27B
SHREE CEMENT LIMITED Stock Shree Cement Limited
-14.69% 10.57B
EAGLE MATERIALS INC. Stock Eagle Materials Inc.
+23.60% 8.64B
TIANSHAN MATERIAL CO., LTD. Stock Tianshan Material Co., Ltd.
-3.59% 7.71B
DANGOTE CEMENT PLC Stock Dangote Cement Plc
+105.28% 7.91B
TAIWAN CEMENT CORP. Stock Taiwan Cement Corp.
-8.03% 7.4B
BUZZI S.P.A. Stock Buzzi S.p.A.
+22.95% 6.7B
Cement & Concrete Manufacturing
  1. Stock Market
  2. Equities
  3. BTS Stock
  4. Financials Vicem But Son Cement