Stock NKG NAM KIM STEEL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nam Kim Steel

Equities

NKG

VN000000NKG3

Iron & Steel

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
21,900 VND -0.45% Intraday chart for Nam Kim Steel -0.23% -11.16%
Apr. 17 Nam Kim Steel Joint Stock Company Announces Resignation of Nguyen Thi Bich Nhi as Head of the Supervisory Board CI
Apr. 03 Nam Kim Steel Joint Stock Company Announces Resignation of Mrs. Nguyen Ngoc Y Nhi as Member of BOD CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 1,255,799 2,579,998 8,501,694 3,225,153 6,489,798 5,765,784
Enterprise Value (EV) 1 1,255,799 2,579,998 8,501,694 3,225,153 6,489,798 5,765,784
P/E ratio 26.5 x 8.97 x 3.8 x -25.8 x - 24 x
Yield - - 2.58% - - -
Capitalization / Revenue 0.1 x 0.22 x 0.3 x 0.14 x 0.35 x 0.28 x
EV / Revenue 0.1 x 0.22 x 0.3 x 0.14 x 0.35 x 0.28 x
EV / EBITDA 2,488,540 x 2,913,250 x 2,717,582 x 6,846,981 x 11,737,744 x -
EV / FCF 1,079,308 x -66,672,304 x -18,556,778 x -3,107,836 x 43,951,607 x -
FCF Yield 0% -0% -0% -0% 0% -
Price to Book - - 1.48 x 0.6 x 1.2 x -
Nbr of stocks (in thousands) 262,080 247,680 263,278 263,278 263,278 263,278
Reference price 2 4,792 10,417 32,292 12,250 24,650 21,900
Announcement Date 1/20/20 1/27/21 1/25/22 1/27/23 1/31/24 -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 12,176,797 11,559,675 28,173,402 23,071,247 18,595,974 20,300,000
EBITDA 504,633 885,608 3,128,403 471,033 552,900 -
EBIT 62,824 509,353 2,749,185 93,253 372,849 -
Operating Margin 0.52% 4.41% 9.76% 0.4% 2% -
Earnings before Tax (EBT) 90,109 320,812 2,562,029 -106,913 177,311 -
Net income 1 47,334 295,397 2,225,261 -124,685 117,409 261,000
Net margin 0.39% 2.56% 7.9% -0.54% 0.63% 1.29%
EPS 2 180.6 1,161 8,491 -474.0 - 913.0
Free Cash Flow 1,163,523 -38,697 -458,145 -1,037,749 147,658 -
FCF margin 9.56% -0.33% -1.63% -4.5% 0.79% -
FCF Conversion (EBITDA) 230.57% - - - 26.71% -
FCF Conversion (Net income) 2,458.13% - - - 125.76% -
Dividend per Share - - 833.3 - - -
Announcement Date 1/20/20 1/27/21 1/25/22 1/27/23 1/31/24 -
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 S1 2022 Q3 2023 Q1 2023 Q2 2023 S2
Net sales 1 7,531,043 - 14,347,381 - - 5,499,967 8,721,279
EBITDA - - - - - - -
EBIT 1 - - - -428,516 - 242,004 -
Operating Margin - - - - - 4.4% -
Earnings before Tax (EBT) - - - - -49,484 - -
Net income 1 606,673 452,353 708,330 - -49,270 125,395 41,284
Net margin 8.06% - 4.94% - - 2.28% 0.47%
EPS - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 10/28/21 1/25/22 7/29/22 10/31/22 4/28/23 7/28/23 1/31/24
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1,163,523 -38,697 -458,145 -1,037,749 147,658 -
ROE (net income / shareholders' equity) 1.58% 9.53% 50% -2.26% 2.19% -
ROA (Net income/ Total Assets) 0.59% 3.78% 19.2% -0.86% 0.91% -
Assets 1 7,968,639 7,814,741 11,571,820 14,429,445 12,847,966 -
Book Value Per Share - - 21,838 20,426 20,598 -
Cash Flow per Share - - - - - -
Capex 92,674 56,318 140,433 211,160 130,230 -
Capex / Sales 0.76% 0.49% 0.5% 0.92% 0.7% -
Announcement Date 1/20/20 1/27/21 1/25/22 1/27/23 1/31/24 -
1VND in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
21,900 VND
Average target price
18,000 VND
Spread / Average Target
-17.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Steel

1st Jan change Capi.
NAM KIM STEEL Stock Nam Kim Steel
-11.16% 228M
NUCOR CORPORATION Stock Nucor Corporation
+0.79% 42.1B
TATA STEEL LIMITED Stock Tata Steel Limited
+18.89% 24.83B
POSCO HOLDINGS INC. Stock POSCO Holdings Inc.
-21.02% 21.75B
STEEL DYNAMICS, INC. Stock Steel Dynamics, Inc.
+13.50% 21.17B
ARCELORMITTAL Stock ArcelorMittal
-7.50% 20.77B
JFE HOLDINGS, INC. Stock JFE Holdings, Inc.
+6.81% 9.44B
CLEVELAND-CLIFFS INC. Stock Cleveland-Cliffs Inc.
-12.44% 8.5B
UNITED STATES STEEL CORPORATION Stock United States Steel Corporation
-23.08% 8.41B
STEEL AUTHORITY OF INDIA LIMITED Stock Steel Authority of India Limited
+36.31% 8.35B
Other Steel
  1. Stock Market
  2. Equities
  3. NKG Stock
  4. Financials Nam Kim Steel