Investment Recommendation

GVR_NEUTRAL_TP 23,600_Upside 17%_Potentials from the land_BSC Company Update

  • Date

    22/07/2021

  • Security code

    GVR
  • Company

    Viet Nam Rubber Group

  • Language

    Tiếng Anh

  • Number of Downloads

    360

Detailed report

Valuation
  •  BSC maintains recommendation for GVR stock with a target price of VND 23,624 (upside 18%) based on a partial valuation method with profits mainly coming from (1) rubber, timber, (2) industrial parks. and (3) divestment. We adjust our target price compared to the old report due to the update of GVR's new projections and profit from divestment.
 
Forecast of business performance
  •  We forecast that, in 2020, GVR's revenue will reach VND 19,610 billion (-1% YoY), NPAT = VND 3,862 billion (+16% YoY), equivalent to EPS = VND 966/share. In 2021, BSC forecasts that GVR's revenue will reach VND 23,185 billion (+18% YoY), EAT = VND 3,683 billion (-4.6% YoY), equivalent to EPS = VND 921/share.
 
Investment thesis
  •  Converting rubber land into industrial zones and residential projects is the main strategy of GVR. Projects include (1) 6,361 hectares of selfdeveloped andupcoming industrial parks, (2) 5,000 hectares of land intended to self-develop industrial zones from 2025 onwards and (3) more than 23,000 hectares of converted land for investors. other or infrastructure projects. GVR will record compensation for transferring rubber land into Long Thanh airport in November 2020, recording a profit of VND 1080 billion (21% of PBT)
  • The recovery of rubber prices supported the rubber profit segment. BSC expects 2021-2025: rubber output +5% yoy, selling price +10% yoy, rubber industrial products: output +5% yoy, selling price +10% yoy.
  • Divestment of subsidiaries. BSC estimates that GVR will book a profit from the divestment of SIP and GVR at about VND 979 billion (19% of PBT).
Investment risk
  • Projects with delayed approval of legal procedures took longer to come into operation than we expected.
 

Các report liên quan

Hold

29/06/2026

X-Stock_TV2 41,700 +11% Business Update Q4 2025

20 Number of Downloads

Strong Buy

29/06/2026

X-Stock _ ANV 39,700 +48% Q4 2025 Results Were In Line with Expectations

14 Number of Downloads

Không có đánh giá

02/06/2026

X-Stock | DMX KKN: DMX IPO roadmap in 2026

30 Number of Downloads

Buy

29/05/2026

X-Stock | GAS VND96,800 +18%: Q1/2026 Earnings Update

36 Number of Downloads

icon BSC Trading icon BSC Smart Invest icon Online Support
Less
CƠ HỘI TÍCH LŨY NHÓM "CỔ PHIẾU VUA"?| CHỨNG AND CHILL
Short link