Stock NCT NOIBAI CARGO TERMINAL SERVICES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Noibai Cargo Terminal Services

Equities

NCT

VN000000NCT3

Airport Services

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
87,600 VND 0.00% Intraday chart for Noibai Cargo Terminal Services +0.57% -0.68%
Apr. 19 Noibai Cargo Terminal Services Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 05 Noibai Cargo Terminal Services Joint Stock Company Appoints Nguyen Quoc Hung as Deputy CEO CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,873,466 1,897,016 1,831,601 2,150,823 2,229,320 2,307,818
Enterprise Value (EV) 1 1,610,384 1,610,375 1,574,789 1,860,044 1,997,169 2,000,728
P/E ratio 8.13 x 9.01 x 9.35 x 9.87 x 9.85 x 11.2 x
Yield 12.6% 11.7% 10.7% 10.1% 9.98% -
Capitalization / Revenue 2.72 x 2.71 x 2.74 x 2.9 x 3.03 x 3.29 x
EV / Revenue 2.34 x 2.3 x 2.35 x 2.51 x 2.71 x 2.85 x
EV / EBITDA 5.52 x 5.63 x 6.07 x 6.25 x 6.54 x 7.15 x
EV / FCF 14.1 x 10.9 x 8.35 x 13 x 13.6 x 8.6 x
FCF Yield 7.07% 9.2% 12% 7.72% 7.33% 11.6%
Price to Book 4.31 x 3.69 x 4.48 x 4.7 x 5.16 x 5.32 x
Nbr of stocks (in thousands) 26,166 26,166 26,166 26,166 26,166 26,166
Reference price 2 71,600 72,500 70,000 82,200 85,200 88,200
Announcement Date 3/6/19 3/6/20 3/5/21 3/8/22 3/8/23 3/8/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 689,611 699,467 669,319 742,156 735,915 701,789
EBITDA 1 291,822 285,834 259,530 297,555 305,462 279,867
EBIT 1 268,567 256,795 230,074 272,367 279,075 251,407
Operating Margin 38.94% 36.71% 34.37% 36.7% 37.92% 35.82%
Earnings before Tax (EBT) 1 297,771 275,742 257,379 281,018 297,028 273,331
Net income 1 241,000 221,379 206,750 223,612 237,186 216,796
Net margin 34.95% 31.65% 30.89% 30.13% 32.23% 30.89%
EPS 2 8,811 8,046 7,487 8,325 8,646 7,877
Free Cash Flow 1 113,856 148,077 188,543 143,592 146,473 232,741
FCF margin 16.51% 21.17% 28.17% 19.35% 19.9% 33.16%
FCF Conversion (EBITDA) 39.02% 51.81% 72.65% 48.26% 47.95% 83.16%
FCF Conversion (Net income) 47.24% 66.89% 91.19% 64.21% 61.75% 107.35%
Dividend per Share 2 9,000 8,500 7,500 8,300 8,500 -
Announcement Date 3/6/19 3/6/20 3/5/21 3/8/22 3/8/23 3/8/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 263,082 286,640 256,813 290,779 232,152 307,089
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 113,856 148,077 188,543 143,592 146,473 232,741
ROE (net income / shareholders' equity) 55.2% 46.7% 44.8% 51.6% 53.3% 50.1%
ROA (Net income/ Total Assets) 33.1% 29.4% 26.4% 32.2% 33.1% 29.8%
Assets 1 728,242 752,193 781,859 693,817 717,046 727,978
Book Value Per Share 2 16,598 19,655 15,641 17,479 16,523 16,564
Cash Flow per Share 2 557.0 1,856 2,108 2,290 1,585 1,789
Capex 1 64,563 48,167 8,050 25,229 39,264 9,681
Capex / Sales 9.36% 6.89% 1.2% 3.4% 5.34% 1.38%
Announcement Date 3/6/19 3/6/20 3/5/21 3/8/22 3/8/23 3/8/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Airport Operators

1st Jan change Capi.
NOIBAI CARGO TERMINAL SERVICES Stock Noibai Cargo Terminal Services
-0.68% 90.48M
AIRPORTS OF THAILAND Stock Airports of Thailand
+7.11% 24.69B
KØBENHAVNS LUFTHAVNE A/S Stock Københavns Lufthavne A/S
+3.02% 5.37B
FLUGHAFEN WIEN AG Stock Flughafen Wien AG
-1.77% 4.48B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V. Stock Grupo Aeroportuario del Centro Norte, S.A.B. de C.V.
+5.47% 4.26B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED Stock Guangzhou Baiyun International Airport Company Limited
+8.18% 3.46B
JAPAN AIRPORT TERMINAL CO., LTD. Stock Japan Airport Terminal Co., Ltd.
-9.81% 3.31B
ATHENS INTERNATIONAL AIRPORT S.A. Stock Athens International Airport S.A.
0.00% 2.67B
ENAV S.P.A. Stock ENAV S.p.A.
+13.27% 2.25B
SHENZHEN AIRPORT CO., LTD. Stock Shenzhen Airport Co., Ltd.
+10.58% 2.01B
Airport Operators
  1. Stock Market
  2. Equities
  3. NCT Stock
  4. Financials Noibai Cargo Terminal Services