KinhBac City Development Holding Future Growth
Future criteria checks 5/6
KinhBac City Development Holding is forecast to grow earnings and revenue by 80.8% and 67.8% per annum respectively. EPS is expected to grow by 77.6% per annum. Return on equity is forecast to be 13.4% in 3 years.
Key information
80.8%
Earnings growth rate
77.6%
EPS growth rate
Real Estate earnings growth | 10.2% |
Revenue growth rate | 67.8% |
Future return on equity | 13.4% |
Analyst coverage | Low |
Last updated | 21 Nov 2024 |
Recent future growth updates
Recent updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2026 | 11,820,000 | 3,349,000 | N/A | -1,352,000 | 1 |
12/31/2025 | 8,224,500 | 2,311,500 | N/A | -5,661,000 | 4 |
12/31/2024 | 2,959,500 | 753,000 | N/A | 5,368,000 | 4 |
9/30/2024 | 2,793,980 | 456,776 | 5,525,549 | 5,606,871 | N/A |
6/30/2024 | 2,093,789 | 265,306 | 4,542,833 | 4,878,630 | N/A |
3/31/2024 | 3,546,919 | 1,004,264 | 5,623,696 | 6,711,509 | N/A |
12/31/2023 | 5,610,388 | 2,030,699 | 1,750,924 | 3,002,356 | N/A |
9/30/2023 | 4,438,168 | 1,418,161 | 682,221 | 2,131,899 | N/A |
6/30/2023 | 6,393,611 | 3,332,103 | 1,543,166 | 2,865,086 | N/A |
3/31/2023 | 4,643,957 | 1,986,482 | -148,511 | 246,425 | N/A |
12/31/2022 | 3,137,089 | 1,526,351 | -1,492,045 | -1,217,559 | N/A |
9/30/2022 | 5,073,033 | 2,556,899 | -2,340,445 | -2,096,301 | N/A |
6/30/2022 | 3,196,440 | 569,843 | -2,395,846 | -2,094,090 | N/A |
3/31/2022 | 3,356,416 | 976,288 | -1,352,826 | -1,026,474 | N/A |
12/31/2021 | 4,657,651 | 1,094,883 | -1,472,562 | -1,232,273 | N/A |
9/30/2021 | 4,303,023 | 765,652 | -3,192,547 | -2,885,317 | N/A |
6/30/2021 | 4,181,160 | 813,205 | -2,624,649 | -2,412,637 | N/A |
3/31/2021 | 3,601,713 | 769,389 | -3,246,858 | -3,012,533 | N/A |
12/31/2020 | 2,153,637 | 224,033 | -3,126,013 | -2,913,205 | N/A |
9/30/2020 | 1,651,722 | 448,264 | 377,285 | 553,366 | N/A |
6/30/2020 | 2,365,525 | 578,655 | -75,973 | 212,332 | N/A |
3/31/2020 | 3,266,626 | 883,246 | 661,939 | 948,484 | N/A |
12/31/2019 | 3,210,327 | 918,362 | 1,264,038 | 1,539,147 | N/A |
9/30/2019 | 3,329,927 | 757,043 | 369,832 | 519,608 | N/A |
6/30/2019 | 3,070,753 | 867,441 | 603,706 | 672,853 | N/A |
3/31/2019 | 2,345,332 | 626,369 | 594,045 | 644,160 | N/A |
12/31/2018 | 2,505,032 | 746,155 | 67,585 | 129,660 | N/A |
9/30/2018 | 1,924,834 | 531,131 | 587,999 | 719,211 | N/A |
6/30/2018 | 1,793,418 | 440,161 | N/A | 231,407 | N/A |
3/31/2018 | 1,492,500 | 616,169 | N/A | -44,925 | N/A |
12/31/2017 | 1,278,935 | 584,522 | N/A | 60,720 | N/A |
9/30/2017 | 1,447,368 | 579,934 | N/A | -18,874 | N/A |
6/30/2017 | 1,366,556 | 578,848 | N/A | 468,827 | N/A |
3/31/2017 | 1,992,878 | 639,598 | N/A | 820,515 | N/A |
12/31/2016 | 1,994,022 | 557,370 | N/A | 909,870 | N/A |
9/30/2016 | 1,829,807 | 776,552 | N/A | 523,122 | N/A |
6/30/2016 | 1,917,481 | 751,379 | N/A | 696,222 | N/A |
3/31/2016 | 1,344,495 | 548,370 | N/A | 88,567 | N/A |
12/31/2015 | 1,444,442 | 611,911 | N/A | -78,617 | N/A |
9/30/2015 | 1,679,269 | 515,921 | N/A | 353,165 | N/A |
6/30/2015 | 1,506,133 | 536,445 | N/A | 5,256 | N/A |
3/31/2015 | 1,461,195 | 470,751 | N/A | 380,045 | N/A |
12/31/2014 | 1,068,522 | 325,617 | N/A | 500,192 | N/A |
9/30/2014 | 1,303,229 | 366,382 | N/A | 322,678 | N/A |
6/30/2014 | 1,080,248 | 185,133 | N/A | 236,125 | N/A |
3/31/2014 | 1,171,772 | 138,863 | N/A | 294,980 | N/A |
1/1/2014 | 1,055,821 | 72,499 | N/A | 195,012 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: KBC's forecast earnings growth (80.8% per year) is above the savings rate (3%).
Earnings vs Market: KBC's earnings (80.8% per year) are forecast to grow faster than the VN market (18.6% per year).
High Growth Earnings: KBC's earnings are expected to grow significantly over the next 3 years.
Revenue vs Market: KBC's revenue (67.8% per year) is forecast to grow faster than the VN market (16.8% per year).
High Growth Revenue: KBC's revenue (67.8% per year) is forecast to grow faster than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: KBC's Return on Equity is forecast to be low in 3 years time (13.4%).