Financials Viet Dragon Securities Corporation

Equities

VDS

VN000000VDS6

Investment Banking & Brokerage Services

End-of-day quote Ho Chi Minh S.E. 03:30:00 10/05/2024 am IST 5-day change 1st Jan Change
19,550 VND +0.51% Intraday chart for Viet Dragon Securities Corporation +7.71% +14.33%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 7,45,744 10,71,069 37,04,939 15,39,300 35,91,000
Enterprise Value (EV) 1 11,51,252 12,68,031 48,45,461 19,31,202 44,16,783
P/E ratio 21.5 x 7.14 x 8.7 x -11.9 x 11 x
Yield 4.03% 2.8% - - -
Capitalization / Revenue 3.42 x 2.98 x 4.34 x 2.61 x 6.33 x
EV / Revenue 5.28 x 3.53 x 5.67 x 3.27 x 7.79 x
EV / EBITDA - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 0.71 x 0.92 x 2.29 x 0.75 x 1.51 x
Nbr of stocks (in thousands) 1,52,402 1,52,402 1,52,402 2,10,000 2,10,000
Reference price 2 4,893 7,028 24,310 7,330 17,100
Announcement Date 29/04/21 29/04/21 03/03/23 03/03/23 19/04/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 2,18,237 3,59,228 8,54,385 5,89,814 5,67,320
EBITDA - - - - -
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) 1 42,503 1,92,662 5,34,052 -1,52,928 4,13,064
Net income 1 34,645 1,50,102 4,25,665 -1,08,552 3,27,563
Net margin 15.88% 41.78% 49.82% -18.4% 57.74%
EPS 2 227.3 984.9 2,793 -615.0 1,560
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 197.0 197.0 - - -
Announcement Date 29/04/21 29/04/21 03/03/23 03/03/23 19/04/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 4,05,508 1,96,962 11,40,522 3,91,902 8,25,783
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 13.6% 30.4% -6.17% 14.7%
ROA (Net income/ Total Assets) - 6.17% 12.9% -2.77% 6.9%
Assets 1 - 24,33,960 32,92,454 39,11,915 47,48,391
Book Value Per Share 2 6,860 7,648 10,638 9,804 11,325
Cash Flow per Share 2 1,970 3,821 3,107 2,627 4,144
Capex 1 5,785 6,614 24,628 38,237 17,224
Capex / Sales 2.65% 1.84% 2.88% 6.48% 3.04%
Announcement Date 29/04/21 29/04/21 03/03/23 03/03/23 19/04/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. VDS Stock
  4. Financials Viet Dragon Securities Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW