Stock NSC VIETNAM NATIONAL SEED GROUP
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vietnam National Seed Group

Equities

NSC

VN000000NSC5

Fishing & Farming

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-06-03 pm EDT 		5-day change 1st Jan Change
74,900 VND +0.27% Intraday chart for Vietnam National Seed Group +0.54% +9.99%
Apr. 26 Vietnam National Seed Group Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 30 Vietnam National Seed Group Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,581,538 1,581,706 1,412,991 1,423,536 1,263,608 1,196,825
Enterprise Value (EV) 1 1,452,835 1,511,242 1,325,984 1,307,546 1,069,909 974,153
P/E ratio 6.62 x 7.83 x 7.43 x 6.49 x 5.73 x 5.38 x
Yield 3.33% 4.44% 4.98% 8.64% 5.56% -
Capitalization / Revenue 0.99 x 1.04 x 0.86 x 0.74 x 0.67 x 0.59 x
EV / Revenue 0.9 x 1 x 0.81 x 0.68 x 0.57 x 0.48 x
EV / EBITDA 4.13 x 4.87 x 4.41 x 3.76 x 3.06 x 2.76 x
EV / FCF 5.51 x 29 x 17.4 x 14.7 x 5.51 x 8.19 x
FCF Yield 18.1% 3.45% 5.74% 6.82% 18.2% 12.2%
Price to Book 1.63 x 1.5 x 1.26 x 1.17 x 1 x 0.88 x
Nbr of stocks (in thousands) 17,573 17,575 17,575 17,575 17,575 17,575
Reference price 2 90,000 90,000 80,400 81,000 71,900 68,100
Announcement Date 4/18/19 4/14/20 3/31/21 3/31/22 3/30/23 3/29/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,605,380 1,518,452 1,634,552 1,928,606 1,889,065 2,035,477
EBITDA 1 351,840 310,510 300,627 347,319 349,657 352,456
EBIT 1 292,656 250,309 227,377 273,755 275,851 279,438
Operating Margin 18.23% 16.48% 13.91% 14.19% 14.6% 13.73%
Earnings before Tax (EBT) 1 276,816 239,004 213,968 248,984 265,964 266,753
Net income 1 238,798 201,900 190,204 219,342 220,647 223,528
Net margin 14.87% 13.3% 11.64% 11.37% 11.68% 10.98%
EPS 2 13,588 11,488 10,823 12,481 12,555 12,657
Free Cash Flow 1 263,617 52,133 76,103 89,206 194,315 118,985
FCF margin 16.42% 3.43% 4.66% 4.63% 10.29% 5.85%
FCF Conversion (EBITDA) 74.93% 16.79% 25.31% 25.68% 55.57% 33.76%
FCF Conversion (Net income) 110.39% 25.82% 40.01% 40.67% 88.07% 53.23%
Dividend per Share 2 3,000 4,000 4,000 7,000 4,000 -
Announcement Date 4/18/19 4/14/20 3/31/21 3/31/22 3/30/23 3/29/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 128,703 70,464 87,007 115,990 193,699 222,672
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 263,617 52,133 76,103 89,206 194,315 118,985
ROE (net income / shareholders' equity) 23.9% 19% 16.7% 18% 17.1% 16.5%
ROA (Net income/ Total Assets) 11.7% 9.4% 7.96% 9.17% 8.71% 8.22%
Assets 1 2,038,376 2,148,080 2,388,600 2,393,156 2,532,537 2,717,762
Book Value Per Share 2 55,229 59,910 63,920 69,515 71,965 77,178
Cash Flow per Share 2 16,209 17,513 14,912 17,739 23,210 27,227
Capex 1 44,490 249,038 102,503 26,304 38,047 56,304
Capex / Sales 2.77% 16.4% 6.27% 1.36% 2.01% 2.77%
Announcement Date 4/18/19 4/14/20 3/31/21 3/31/22 3/30/23 3/29/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Grain (Crop) Production

1st Jan change Capi.
VIETNAM NATIONAL SEED GROUP Stock Vietnam National Seed Group
+9.99% 51.61M
YUAN LONG PING HIGH-TECH AGRICULTURE CO., LTD. Stock Yuan Long Ping High-Tech Agriculture Co., Ltd.
-22.13% 2B
JIANGSU PROVINCIAL AGRICULTURAL RECLAMATION AND DEVELOPMENT CO.,LTD. Stock Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.
-1.17% 1.89B
SHANDONGDENGHAI SEEDS CO.,LTD Stock ShanDongDenghai Seeds Co.,Ltd
-30.61% 1.11B
WINALL HI-TECH SEED CO., LTD. Stock Winall Hi-tech Seed Co., Ltd.
-16.95% 910M
GDH SUPERTIME GROUP COMPANY LIMITED Stock GDH Supertime Group Company Limited
-6.55% 777M
CRESUD SOCIEDAD ANÓNIMA, COMERCIAL, INMOBILIARIA, FINANCIERA Y AGROPECUARIA Stock Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
+27.38% 775M
PT SAWIT SUMBERMAS SARANA TBK. Stock PT Sawit Sumbermas Sarana Tbk.
-1.91% 587M
BRASILAGRO - COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS Stock BrasilAgro - Companhia Brasileira de Propriedades Agrícolas
-4.04% 504M
BOA SAFRA SEMENTES S.A. Stock Boa Safra Sementes S.A.
-3.08% 414M
Grain (Crop) Production
  1. Stock Market
  2. Equities
  3. NSC Stock
  4. Financials Vietnam National Seed Group