Financials IDICO Corporation -

Equities

End-of-day quote HANOI S.E. Other stock markets 23:00:00 02/05/2024 BST			5-day change	1st Jan Change
59,200 ^VND	+0.34%		+5.34%	+13.63%

05-03	IDICO Corporation - JSC Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
02-01	IDICO Corporation - JSC Reports Earnings Results for the Fourth Quarter Ended December 31, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,670,000	10,650,000	21,780,000	10,460,998	17,192,996	19,535,996	-	-
Enterprise Value (EV) ¹	5,670,000	12,685,649	24,817,250	10,460,998	18,444,132	20,149,996	19,535,996	19,535,996
P/E ratio	13.4 x	-	-	4.53 x	12.3 x	9.84 x	8.55 x	6.67 x
Yield	-	-	4.13%	12.6%	6.72%	6.76%	6.76%	6.76%
Capitalization / Revenue	-	2.33 x	5.06 x	1.27 x	2.38 x	2.19 x	1.97 x	1.68 x
EV / Revenue	-	2.78 x	5.77 x	1.27 x	2.55 x	2.26 x	1.97 x	1.68 x
EV / EBITDA	-	14.4 x	22.5 x	2.46 x	6.32 x	6.02 x	4.7 x	3.85 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	2.96 x	5.59 x	1.96 x	3.46 x	2.85 x	-	-
Nbr of stocks (in thousands)	330,000	330,000	330,000	330,000	330,000	330,000	-	-
Reference price ²	17,182	32,273	66,000	31,700	52,100	59,200	59,200	59,200
Announcement Date	10/02/20	01/02/21	01/04/22	31/01/23	01/02/24	-	-	-

¹VND in Million²VND

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	4,561,491	4,301,236	8,242,182	7,237,032	8,901,000	9,936,000	11,624,000
EBITDA ¹	-	880,909	1,105,259	4,259,740	2,917,205	3,345,000	4,155,000	5,069,000
EBIT ¹	-	464,882	716,669	3,201,783	2,059,890	2,870,333	3,224,000	4,070,000
Operating Margin	-	10.19%	16.66%	38.85%	28.46%	32.25%	32.45%	35.01%
Earnings before Tax (EBT) ¹	-	-	-	3,246,689	2,055,917	2,948,500	3,297,000	4,200,000
Net income ¹	421,713	-	-	2,310,196	1,392,964	1,995,000	2,308,000	2,957,000
Net margin	-	-	-	28.03%	19.25%	22.41%	23.23%	25.44%
EPS ²	1,278	-	-	7,001	4,221	6,017	6,924	8,871
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2,727	4,000	3,500	4,000	4,000	4,000
Announcement Date	10/02/20	01/02/21	01/04/22	31/01/23	01/02/24	-	-	-

¹VND in Million²VND

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	2,035,649	3,037,250	-	1,251,135	614,000	-	-
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	2.311 x	2.748 x	-	0.4289 x	0.1836 x	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	8.55%	12.1%	50.1%	28.1%	33%	38.5%	40.6%
ROA (Net income/ Total Assets)	-	2.08%	2.96%	14.1%	8.02%	11.5%	12.9%	14.5%
Assets ¹	-	-	-	16,404,262	17,372,742	17,347,826	17,891,473	20,393,103
Book Value Per Share ²	-	10,905	11,817	16,142	15,067	20,808	-	-
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	-	-	-	1,349,353	1,108,285	1,706,000	2,206,000	2,930,000
Capex / Sales	-	-	-	16.37%	15.31%	19.17%	22.2%	25.21%
Announcement Date	10/02/20	01/02/21	01/04/22	31/01/23	01/02/24	-	-	-

¹VND in Million²VND

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

59,200 VND

Average target price

60,967 VND

Spread / Average Target

+2.98%

	1st Jan change	Capi.
IDICO CORPORATION -	+13.63%	771M
INTERNATIONAL HOLDING COMPANY	+0.03%	239B
GE AEROSPACE	+28.62%	180B
HONEYWELL INTERNATIONAL INC.	-6.63%	128B
HITACHI, LTD.	+42.13%	87.6B
ILLINOIS TOOL WORKS INC.	-6.89%	72.79B
3M COMPANY	-11.13%	53.76B
MITSUBISHI ELECTRIC CORPORATION	+41.87%	38.73B
ALPHA DHABI HOLDING	-27.13%	37.3B
MITSUBISHI HEAVY INDUSTRIES, LTD.	+71.52%	31.07B