NC

NoiBai Cargo Terminal Services JSC

NCT · VN · Industrials / Integrated Freight & Logistics

79,600.00VND+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close79,600.00
Open79,700.00
Day Range79,600.00 – 80,000.00
52-Week Range80,413.79 – 96,500.00
Volume16.80K
Market Cap2.19T
P/E (TTM)4.81
Forward P/E0.00
EPS17,366.07
Dividend Yield9.58%
Beta0.21
50-Day Avg83,430.00
200-Day Avg90,687.00

About

Noibai Cargo Terminal Services Joint Stock Company engages in the provision of cargo handling services at the Noi Bai International Airport in Vietnam. The company provides direct support services for air transport, including passenger terminal operation; terminal and warehouse operations; ground commercial technical; and ground transportation services. It is also involved in providing real estate trading, land use rights owned; other support services related to transportation and education; repair of machinery and equipment, electronic and optical equipment, electrical equipment; maintenance of transport equipment; wholesale of motor vehicles and other motor vehicles; sale of parts and accessories of motor vehicle and other motor vehicles; wholesale of other machinery, equipment and spare parts; other specialized wholesale; freight transport of goods by road; warehousing and storage of goods; advertising delivery; motor vehicle and machinery rental; other tangible goods without operators; temporary labor supply; photocopying, document preparation; and other specialized office support activities. The company was incorporated in 2005 and is based in Hanoi, Vietnam.

Company Details

  • SectorIndustrials
  • IndustryIntegrated Freight & Logistics
  • CEOMr. Viet Duy Nguyen
  • Employees843
  • HeadquartersNoi Bai International Airport, Hanoi, Vietnam, Vietnam
  • Websitehttps://www.noibaicargo.com.vn

Leadership

  • Mr. Viet Duy NguyenCEO & Chairman
  • Ms. Hieu Xuan HoChief Accountant and Head of the Financial & Accountant Department
  • Mr. Dinh Trong SonDeputy Chief Executive Officer
  • Mr. Hung Quoc NguyenDeputy Chief Executive Officer
  • Mr. Dung Viet NguyenDeputy Chief Executive Officer

Financials

Income Statement

Currency: VND2019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue-669.32B742.16B735.91B701.79B920.64B1.21T
Growth (%)--+10.88%-0.84%-4.64%+31.19%+31.63%
Cost of Revenue-358.16B394.95B377.24B362.75B506.44B647.87B
Gross Profit-311.16B347.20B358.68B339.04B414.20B563.95B
Gross Margin-46.49%46.78%48.74%48.31%44.99%46.54%
Operating Expense-81.09B74.84B79.60B87.63B112.11B136.33B
Operating Income-230.07B272.37B279.08B251.41B302.09B427.62B
Operating Margin-34.37%36.70%37.92%35.82%32.81%35.29%
EBITDA---306.75B282.06B331.66B459.96B
EBITDA Margin---41.68%40.19%36.03%37.96%
Net Income-206.75B223.61B237.19B216.80B266.44B386.89B
Net Income Margin-30.89%30.13%32.23%30.89%28.94%31.93%

Balance Sheet

Currency: VND2019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets-502.36B554.00B500.60B554.65B740.87B969.27B
Total Liabilities-93.10B96.65B68.26B121.25B182.50B259.63B
Total Equity-409.26B457.35B432.34B433.40B558.37B709.64B
Cash-55.16B59.92B41.48B46.80B134.15B105.25B

Cash Flow

Currency: VND2016-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-184.53B253.53B219.92B221.74B271.34B255.29B414.00B
Investing Cash Flow--19.66B53.77B-45.27B16.25B---
Financing Cash Flow--130.87B-300.71B-169.89B-256.42B---
Capital Expenditure048.17B8.05B25.23B39.26B9.68B18.82B59.65B
Free Cash Flow--245.48B194.69B182.47B261.66B236.47B354.35B
Dividends Paid-130.87B300.71B169.89B256.42B209.14B130.87B209.14B
FCF to OCF--96.82%88.53%82.29%96.43%92.63%85.59%
Dividend Paid to FCF--122.50%87.26%140.53%79.93%55.34%59.02%

Earnings

Report DateMar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate----------------------------------------------
EPS Actual3577.203452.002831.702141.492926.542214.532400.452479.042529.201838.883177.382525.432451.392399.872496.151858.282221.932174.542273.761766.622066.101730.482097.472006.211956.782111.352376.922115.332292.972053.342156.152562.291727.571945.252501.092074.621905.382445.812998.771943.832462.063263.364369.994713.684050.594315.78
Surprise----------------------------------------------
Timing----------------------------------------------

Key Statistics & Ratios

Market Cap2.19T
Enterprise Value1.42T
Trailing P/E4.81
Forward P/E0.00
Price / Sales1.68
Price / Book2.45
EPS17,366.07
Book Value34,218.55
Revenue (TTM)1.30T
Gross Profit (TTM)603.96B
EBITDA493.01B
Profit Margin35.02%
Operating Margin38.66%
Return on Equity57.82%
Return on Assets29.49%
Shares Outstanding26.17M
Shares Float7.83M
Beta0.21
Dividend Yield9.58%
Dividend Rate8,000.00
Payout Ratio91.69%

Dividends

20261×
8000.00Jul 27, 2026
20251×
8000.00Nov 17, 2025
20241×
5000.00Jul 9, 2024
20232×
3000.00Nov 21, 20235000.00Jul 27, 2023
20222×
3500.00Nov 15, 20226300.00Jul 19, 2022
20213×
2000.00Jul 13, 20211500.00Jun 17, 20213000.00Mar 15, 2021
20203×
3000.00Sep 21, 20204500.00Jul 9, 20204000.00Mar 9, 2020
20191×
5000.00Jun 5, 2019
20182×
4000.00Aug 30, 20185000.00May 30, 2018
20172×
4000.00Aug 21, 20176000.00May 12, 2017
20163×
4000.00Sep 30, 20161000.00May 11, 20165000.00Feb 4, 2016
20153×
5000.00Aug 6, 20153533.33May 13, 20153809.52Jan 22, 2015

Stock Splits

  • Jun 3, 201521:20