Stock KOS KOSY
Add to a list
To use this feature you must be a member
Log inSign up

Financials KOSY

Equities

KOS

VN000000KOS6

Real Estate Development & Operations

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
37,750 VND +0.13% Intraday chart for KOSY +1.75% -4.79%
Jan. 30 KOSY Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Jan. 30 KOSY Joint Stock Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 2,863,500 2,647,181 6,959,875 8,226,291 8,583,485
Enterprise Value (EV) 1 3,225,455 3,405,060 8,152,237 10,149,417 10,495,060
P/E ratio 143 x 192 x 374 x 478 x 408 x
Yield 1.81% - - - -
Capitalization / Revenue 2.69 x 2.02 x 6.29 x 6.12 x 6.52 x
EV / Revenue 3.03 x 2.6 x 7.37 x 7.55 x 7.98 x
EV / EBITDA 74.2 x 77.2 x 288 x 66.5 x 59.7 x
EV / FCF -14.9 x -10.2 x -13.8 x -12.5 x -15,426 x
FCF Yield -6.72% -9.81% -7.22% -8.02% -0.01%
Price to Book 2.52 x 2.28 x 3.08 x 3.61 x 3.73 x
Nbr of stocks (in thousands) 108,938 108,938 216,481 216,481 216,481
Reference price 2 26,286 24,300 32,150 38,000 39,650
Announcement Date 4/13/20 3/26/21 4/1/22 3/30/23 4/1/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 900,018 1,062,828 1,308,626 1,106,568 1,343,460 1,315,815
EBITDA 1 68,478 43,460 44,126 28,331 152,669 175,810
EBIT 1 66,453 39,244 38,302 21,338 101,639 104,301
Operating Margin 7.38% 3.69% 2.93% 1.93% 7.57% 7.93%
Earnings before Tax (EBT) 1 58,025 25,879 33,736 30,371 32,383 31,526
Net income 1 45,064 20,063 21,912 22,549 21,719 21,063
Net margin 5.01% 1.89% 1.67% 2.04% 1.62% 1.6%
EPS 2 621.9 184.2 126.4 85.88 79.51 97.30
Free Cash Flow 1 -549,431 -216,808 -333,961 -588,652 -813,837 -680.4
FCF margin -61.05% -20.4% -25.52% -53.2% -60.58% -0.05%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - 476.2 - - - -
Announcement Date 3/22/19 4/13/20 3/26/21 4/1/22 3/30/23 4/1/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 149,820 361,955 757,878 1,192,362 1,923,126 1,911,575
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.188 x 8.328 x 17.18 x 42.09 x 12.6 x 10.87 x
Free Cash Flow 1 -549,431 -216,808 -333,961 -588,652 -813,837 -680
ROE (net income / shareholders' equity) 5.76% 1.78% 1.91% 1.32% 0.96% 0.92%
ROA (Net income/ Total Assets) 3.38% 1.36% 1.17% 0.44% 1.46% 1.36%
Assets 1 1,333,647 1,480,535 1,879,689 5,135,185 1,489,141 1,549,066
Book Value Per Share 2 10,251 10,435 10,636 10,424 10,523 10,621
Cash Flow per Share 2 1,414 50.10 181.0 72.90 211.0 16.60
Capex 1 9,641 16,457 2,565 161,380 181,682 11,644
Capex / Sales 1.07% 1.55% 0.2% 14.58% 13.52% 0.88%
Announcement Date 3/22/19 4/13/20 3/26/21 4/1/22 3/30/23 4/1/24
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 Residential Real Estate Development

1st Jan change Capi.
KOSY Stock KOSY
-4.79% 323M
VONOVIA SE Stock Vonovia SE
-9.36% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. KOS Stock
  4. Financials KOSY