Professional Documents
Culture Documents
BVSC+-+Bao+cao+cap+nhat+PNJ+4 2016
BVSC+-+Bao+cao+cap+nhat+PNJ+4 2016
BVSC+-+Bao+cao+cap+nhat+PNJ+4 2016
Reuters: PNJ.HM
Bloomberg: PNJ VN
OUTPERFORM
Khuyn ngh
Gi k vng (VN/CP)
63.000
Gi th trng (06/4/2016)
48.100
33%
Li nhun k vng
HSX
Khong gi 52 tun
30.300-50.500
Vn ha
4.727 T VN
SL c phiu lu hnh
98.273.868
0%
21.230
S hu nc ngoi
20%
49%
Room nc ngoi
49%
Gi tr c tc/c phn
2.000
T l c tc/th gi
4,2%
Beta
0%
28%
2%
2014
2015
2%
70%
0,3
78%
BIN NG GI
Trang sc vng
Trang sc bc
Vng ming
Khc
VN/CP
C phiu
60,000
300,000
50,000
250,000
40,000
200,000
30,000
150,000
20,000
100,000
10,000
50,000
Ngun: PNJ
nht ca PNJ v vng trang sc tng trng 45%, trong tng trng t h
thng ca hng c ng gp mc tng 21%. H thng ca hng bn l ca
Cng ty nm 2015 m thm 48 ca hng nng tng s ca hng ln 190 gip
YTD
PNJ
VN-Index
1T
3T
6T
39,8% -1,6%
12,4%
49,8%
4,6% -1,4%
0,4%
-3,8%
4% so vi nm 2014.
Li nhun b chi phi mnh do trch lp d phng ti chnh.
Nguyn Th Hi Yn
thu ca 2015 t 514 t ng, tng 72% so vi cng k tuy nhin vic trch lp
nguyenthihaiyenb@baoviet.com.vn
145
148
2011
2012
2013
165
2014
2015
2016P
Ngun: PNJ
Quc gia
Vn ha
(triu USD)
PE trailing
iu chnh
Hong Kong
369.72
20.39
I.T LTD
Hong Kong
292.18
12.08
Nht
383.06
7.91
GFOOT CO LTD
Nht
300.56
6.67
Trung bnh
11.97
PNJ
211.72
21.43
Ngun: Bloomberg
2015
2016F
2017F
Doanh thu
T VND
7.708
8,797
9,231
EBITDA
T VND
659
832
945
EBIT
T VND
629
796
903
LNST
T VND
152
520
648
VND
1.550
5,293
6,597
EPS
P/E
9.07
7.28
P/B
2.7
2.1
ROA
17%
18%
ROE
33%
32%
Bo co cp nht PNJ
THNG TIN S HU
S hu nh nc
CH S TI CHNH D BO
0%
Kt qu kinh doanh
S hu nc ngoi
49%
n v (t VND)
2014
2015
2016F
2017F
S hu khc
51%
Doanh thu
9.199
7.708
8,797
9,231
Gi vn
8.310
6.538
7,315
7,608
Li nhun gp
C NG LN
10,14%
6,57%
889
1.170
1,482
1,623
19
11
17
Chi ph ti chnh
90
431
197
109
256
152
520
648
2014
2015
2016F
2017F
272
38
256
395
71
47
55
109
1.437
2.135
2,135
2,562
Ti sn c nh hu hnh
452
492
608
710
Cc khon u t ti chnh di hn
532
167
52
52
Tng ti sn
2.829
2.975
3,213
3,933
N ngn hn
1.395
1.502
1,010
1,058
138
79
436
636
Vn ch s hu
1.297
1.394
1,767
2,239
Tng ngun vn
2.829
2.975
3,213
3,933
2014
2015
2016F
2017F
3,20%
-16,21%
14.13%
4.93%
51,37%
-40,48%
241.53%
24.63%
9,67%
15,18%
16.85%
17.58%
2,78%
1,98%
5.91%
7.02%
ROA (%)
8,85%
5,25%
16.81%
18.14%
ROE (%)
19,57%
11,32%
32.91%
32.37%
0,54
0,53
0.45
0.43
1,18
1,13
0.82
0.76
3.208
1.550
5,293
6,597
17.150
14.188
17,981
22,778
N di hn
Ch s ti chnh
Ch tiu
Ch tiu tng trng
Tng trng doanh thu (%)
Tng trng li nhun sau thu (%)
Ch tiu sinh li
Ch tiu c cu vn
Bo co cp nht PNJ
THUYT MINH BO CO
Gi k vng. L mc nh gi ca chuyn vin da trn phn tch hot ng kinh doanh ca
doanh nghip, cc yu t v tim nng, trin vng pht trin, cc ri ro m doanh nghip c
th gp phi xc nh gi tr hp l c phiu ca doanh nghip . Phng php s dng
xc nh gi tr k vng l cc phng php c s dng rng ri nh: phng php chit
khu dng tin (FCFE, FCFF, DDM); phng php nh gi da vo ti sn NAV; phng
php so snh ngang da trn cc ch s (P/E, P/B, EV/EBIT, EV/EBITDA,..). Vic p dng
phng php no ty thuc vo tng ngnh, doanh nghip, tnh cht ca c phiu. Ngoi ra,
tm l th trng cng c th nh hng ti vic xc nh gi mc tiu ca c phiu.
Cc mc khuyn ngh
Khuyn ngh
nh ngha
OUTPERFORM
NEUTRAL
UNDERPERFORM
KHUYN CO S DNG
Tt c nhng thng tin nu trong bo co ny c xem xt cn trng v c cho l ng tin cy nht, tuy nhin
Cng ty C phn Chng khon Bo Vit (BVSC) khng m bo tuyt i tnh chnh xc v y ca nhng thng tin
nu trn. Cc quan im, nhn nh, nh gi trong bo co ny l quan im c nhn ca cc chuyn vin phn tch ti
thi im vit bo co v c th thay i bt c lc no. Do , chng ti khng c trch nhim phi thng bo cho nh
u t.
Bo co ch nhm mc tiu cung cp thng tin m khng hm cho bn, li ko, khuyn ngi c mua, bn hay nm
gi chng khon. Nh u t ch nn s dng bo co phn tch ny nh mt ngun thng tin tham kho.
BVSC c th c nhng hot ng hp tc kinh doanh, tham gia u t hoc thc hin cc nghip v ngn hng u t
vi i tng c cp n trong bo co ny. Ngi c cn lu rng BVSC c th c nhng xung t li ch i
vi cc nh u t khi thc hin bo co phn tch ny.