Stock VNS VIETNAM SUN CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vietnam Sun Corporation

Equities

VNS

VN000000VNS5

Passenger Transportation, Ground & Sea

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 23:00:00 16/05/2024 BST 		5-day change 1st Jan Change
11,100 VND -0.45% Intraday chart for Vietnam Sun Corporation -19.86% -15.91%
04-25 Vietnam Sun Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
01-26 Vietnam Sun Corporation Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,207,894 726,093 743,058 763,416 1,167,178 895,741
Enterprise Value (EV) 1 1,748,792 1,069,034 841,099 578,637 866,093 780,693
P/E ratio 13.9 x 6.73 x -3.58 x -2.79 x 6.37 x 5.97 x
Yield - - - - 4.65% -
Capitalization / Revenue 0.58 x 0.36 x 0.74 x 1.58 x 1.07 x 0.73 x
EV / Revenue 0.84 x 0.54 x 0.84 x 1.19 x 0.8 x 0.64 x
EV / EBITDA 3.24 x 2.06 x 6.49 x 36.8 x 2.53 x 2.37 x
EV / FCF -52.5 x 8.15 x 10.9 x -22.6 x 38.9 x 7.09 x
FCF Yield -1.9% 12.3% 9.15% -4.43% 2.57% 14.1%
Price to Book 0.73 x 0.43 x 0.5 x 0.63 x 0.85 x 0.77 x
Nbr of stocks (in thousands) 67,859 67,859 67,859 67,859 67,859 67,859
Reference price 2 17,800 10,700 10,950 11,250 17,200 13,200
Announcement Date 29/03/19 20/04/20 31/03/21 01/04/22 28/03/23 01/04/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,073,349 1,991,232 1,006,002 484,680 1,089,175 1,218,800
EBITDA 1 540,347 520,072 129,610 15,714 342,428 329,387
EBIT 1 62,922 79,801 -248,632 -258,376 148,347 96,699
Operating Margin 3.03% 4.01% -24.71% -53.31% 13.62% 7.93%
Earnings before Tax (EBT) 1 115,252 139,015 -210,715 -276,750 186,800 151,232
Net income 1 87,858 108,537 -207,022 -273,173 183,771 150,759
Net margin 4.24% 5.45% -20.58% -56.36% 16.87% 12.37%
EPS 2 1,279 1,591 -3,060 -4,035 2,699 2,212
Free Cash Flow 1 -33,279 131,213 76,938 -25,623 22,238 110,043
FCF margin -1.61% 6.59% 7.65% -5.29% 2.04% 9.03%
FCF Conversion (EBITDA) - 25.23% 59.36% - 6.49% 33.41%
FCF Conversion (Net income) - 120.89% - - 12.1% 72.99%
Dividend per Share - - - - 800.0 -
Announcement Date 29/03/19 20/04/20 31/03/21 01/04/22 28/03/23 01/04/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 540,899 342,940 98,041 - - -
Net Cash position 1 - - - 184,779 301,085 115,049
Leverage (Debt/EBITDA) 1.001 x 0.6594 x 0.7564 x - - -
Free Cash Flow 1 -33,279 131,213 76,938 -25,623 22,238 110,043
ROE (net income / shareholders' equity) 5.4% 6.48% -13.2% -20.6% 14.3% 11.8%
ROA (Net income/ Total Assets) 1.42% 1.86% -6.63% -8.9% 5.44% 3.46%
Assets 1 6,184,574 5,821,260 3,122,738 3,070,327 3,377,717 4,352,412
Book Value Per Share 2 24,303 24,815 21,755 17,721 20,332 17,202
Cash Flow per Share 2 2,472 3,338 3,554 2,494 2,900 1,788
Capex 1 491,029 291,767 25,272 33,811 338,175 182,417
Capex / Sales 23.68% 14.65% 2.51% 6.98% 31.05% 14.97%
Announcement Date 29/03/19 20/04/20 31/03/21 01/04/22 28/03/23 01/04/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Taxi & Limousine

1st Jan change Capi.
VIETNAM SUN CORPORATION Stock Vietnam Sun Corporation
-15.91% 29.75M
DUBAI TAXI COMPANY Stock Dubai Taxi Company
+7.98% 1.56B
PT BLUE BIRD TBK Stock PT Blue Bird Tbk
-13.41% 240M
DAIICHI KOUTSU SANGYO CO.,LTD. Stock Daiichi Koutsu Sangyo Co.,Ltd.
+1.47% 181M
WISE TRAVEL INDIA LIMITED Stock Wise Travel India Limited
0.00% 66.03M
Taxi & Limousine
  1. Stock Market
  2. Equities
  3. VNS Stock
  4. Financials Vietnam Sun Corporation