Financials Vietnam Maritime CommercialBank

Equities

MSB

VN000000MSB9

Banks

End-of-day quote Ho Chi Minh S.E. 03:30:00 07/05/2024 am IST 5-day change 1st Jan Change
14,150 VND +1.07% Intraday chart for Vietnam Maritime CommercialBank +4.04% +8.85%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 2,02,00,191 4,36,18,944 2,50,00,000 2,60,00,000 2,83,00,000 -
Enterprise Value (EV) 1 2,02,00,191 4,36,18,944 2,50,00,000 2,60,00,000 2,83,00,000 2,83,00,000
P/E ratio - - - 5.6 x - -
Yield - - - - - -
Capitalization / Revenue 2.81 x 7.02 x 2.34 x - 1.81 x 1.51 x
EV / Revenue 2.81 x 7.02 x 2.34 x - 1.81 x 1.51 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 1.2 x 2.01 x - - - -
Nbr of stocks (in thousands) 18,15,868 19,55,332 20,00,000 20,00,000 20,00,000 -
Reference price 2 11,124 22,308 12,500 13,000 14,150 14,150
Announcement Date 29/01/21 03/04/22 03/04/23 24/01/24 - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 71,82,291 62,16,244 1,06,93,674 - 1,56,12,000 1,87,51,000
EBITDA - - - - - -
EBIT 1 35,96,558 - 62,65,710 - 94,84,000 1,14,47,000
Operating Margin 50.08% - 58.59% - 60.75% 61.05%
Earnings before Tax (EBT) 1 25,23,314 - - - 71,86,000 85,33,000
Net income 1 20,11,144 - - 46,44,214 57,49,000 68,26,000
Net margin 28% - - - 36.82% 36.4%
EPS - - - 2,322 - -
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 29/01/21 03/04/22 03/04/23 24/01/24 - -
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 12.7% 20.7% 19% - 16.8% 16.9%
ROA (Net income/ Total Assets) 1.21% 2.12% - - 2% 2%
Assets 1 16,68,44,533 - - - 28,74,50,000 34,13,00,000
Book Value Per Share 9,293 11,098 - - - -
Cash Flow per Share - - - - - -
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 29/01/21 03/04/22 03/04/23 24/01/24 - -
1VND in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
14,150 VND
Average target price
20,700 VND
Spread / Average Target
+46.29%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. MSB Stock
  4. Financials Vietnam Maritime CommercialBank
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW