Financials Post & TelecommunicationInsurance Corporation

Equities

PTI

VN000000PTI5

Property & Casualty Insurance

End-of-day quote HANOI S.E. 23:00:00 20/05/2024 BST 5-day change 1st Jan Change
32,500 VND +1.25% Intraday chart for Post & TelecommunicationInsurance Corporation +4.50% -11.44%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,728,508 1,567,716 1,768,706 4,743,347 4,011,746 2,950,523
Enterprise Value (EV) 1 1,737,476 1,567,716 1,470,687 4,590,838 3,772,023 2,304,612
P/E ratio 111 x 14.1 x 7.67 x 19.4 x -11.5 x 11.7 x
Yield 3.72% 5.13% 4.55% - - -
Capitalization / Revenue 0.48 x 0.27 x 0.35 x 0.92 x 0.76 x 0.58 x
EV / Revenue 0.48 x 0.27 x 0.29 x 0.89 x 0.71 x 0.45 x
EV / EBITDA 21.1 x 10.2 x 4.17 x 12.4 x -12.7 x 6.42 x
EV / FCF 10 x - 2.48 x -17.3 x -20.4 x 4.14 x
FCF Yield 9.98% - 40.3% -5.76% -4.9% 24.2%
Price to Book 0.95 x - 0.88 x 2.18 x 2.22 x 1.43 x
Nbr of stocks (in thousands) 80,396 80,396 80,396 80,396 80,396 80,396
Reference price 2 21,500 19,500 22,000 59,000 49,900 36,700
Announcement Date 03/04/19 31/03/20 26/03/21 31/03/22 03/04/23 28/03/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,593,882 5,876,169 4,990,126 5,160,751 5,296,460 5,114,861
EBITDA 1 82,443 153,091 353,025 370,197 -297,037 358,865
EBIT 1 62,852 136,220 335,757 346,267 -322,415 332,214
Operating Margin 1.75% 2.32% 6.73% 6.71% -6.09% 6.5%
Earnings before Tax (EBT) 1 23,968 136,220 294,095 328,004 -343,574 319,758
Net income 1 16,972 110,990 240,096 257,367 -347,395 252,788
Net margin 0.47% 1.89% 4.81% 4.99% -6.56% 4.94%
EPS 2 192.8 1,381 2,867 3,041 -4,321 3,144
Free Cash Flow 1 173,353 - 592,091 -264,657 -184,765 556,953
FCF margin 4.82% - 11.87% -5.13% -3.49% 10.89%
FCF Conversion (EBITDA) 210.27% - 167.72% - - 155.2%
FCF Conversion (Net income) 1,021.43% - 246.61% - - 220.32%
Dividend per Share 2 800.0 1,000 1,000 - - -
Announcement Date 03/04/19 31/03/20 26/03/21 31/03/22 03/04/23 28/03/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 8,968 - - - - -
Net Cash position 1 - - 298,019 152,509 239,723 645,910
Leverage (Debt/EBITDA) 0.1088 x - - - - -
Free Cash Flow 1 173,353 - 592,091 -264,657 -184,765 556,953
ROE (net income / shareholders' equity) 0.91% 6.06% 12.3% 12.3% -17.4% 13%
ROA (Net income/ Total Assets) 0.68% 1.25% 2.73% 2.65% -2.38% 2.5%
Assets 1 2,486,308 8,844,529 8,799,575 9,711,239 14,601,930 10,101,432
Book Value Per Share 2 22,576 - 25,098 27,075 22,484 25,626
Cash Flow per Share 2 1,550 - 3,707 1,897 2,982 8,763
Capex 1 48,898 - 52,468 91,604 134,010 10,487
Capex / Sales 1.36% - 1.05% 1.78% 2.53% 0.21%
Announcement Date 03/04/19 31/03/20 26/03/21 31/03/22 03/04/23 28/03/24
1VND in Million2VND
Estimates
  1. Stock Market
  2. Equities
  3. PTI Stock
  4. Financials Post & TelecommunicationInsurance Corporation