Vietnam Dairy Products Future Growth

Future criteria checks 2/6

Vietnam Dairy Products is forecast to grow earnings and revenue by 7.1% and 5% per annum respectively. EPS is expected to grow by 6.5% per annum. Return on equity is forecast to be 31.3% in 3 years.

Key information

7.1%

Earnings growth rate

6.5%

EPS growth rate

Food earnings growth	11.2%
Revenue growth rate	5.0%
Future return on equity	31.3%
Analyst coverage	Good
Last updated	22 Nov 2024

Recent future growth updates

No updates

Recent updates

No updates

Earnings and Revenue Growth Forecasts

SET:VNM19 - Analysts future estimates and past financials data (VND Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	69,726,717	10,926,220	10,999,500	12,573,600	5
12/31/2025	65,921,611	10,275,084	10,140,000	11,391,457	10
12/31/2024	62,829,708	9,722,491	9,562,000	10,691,700	6
9/30/2024	61,924,247	8,596,081	6,995,513	8,875,590	N/A
6/30/2024	62,023,898	8,684,816	6,973,872	8,653,189	N/A
3/31/2024	60,562,935	8,196,556	7,065,362	8,666,184	N/A
12/31/2023	60,368,916	7,933,775	6,307,786	7,887,424	N/A
9/30/2023	59,818,859	7,512,189	7,435,310	9,039,353	N/A
6/30/2023	60,261,363	7,318,334	7,644,927	9,332,690	N/A
3/31/2023	59,996,813	7,225,058	7,257,829	8,811,274	N/A
1/1/2023	59,956,247	7,591,396	7,370,359	8,827,273	N/A
9/30/2022	60,706,629	7,895,202	7,111,171	8,500,529	N/A
6/30/2022	60,821,190	8,522,570	6,568,321	8,320,690	N/A
3/31/2022	61,606,721	9,225,941	6,770,760	8,388,054	N/A
1/1/2022	60,919,165	9,440,440	7,900,948	9,431,974	N/A
9/30/2021	59,524,923	9,426,534	8,358,863	9,744,594	N/A
6/30/2021	58,894,029	9,577,908	8,431,067	9,438,163	N/A
3/31/2021	58,673,456	9,791,339	8,437,876	9,489,236	N/A
1/1/2021	59,636,286	9,967,771	8,915,352	10,180,169	N/A
9/30/2020	59,450,453	9,996,586	10,456,552	11,802,610	N/A
6/30/2020	58,178,196	9,609,638	9,896,293	11,498,826	N/A
3/31/2020	57,281,922	9,470,364	10,022,492	11,890,909	N/A
1/1/2020	56,318,123	9,538,488	9,251,679	11,409,929	N/A
9/30/2019	55,082,868	9,624,194	8,303,567	10,803,594	N/A
6/30/2019	54,527,228	9,494,127	6,878,611	9,598,338	N/A
3/31/2019	53,630,748	9,285,251	5,639,225	8,905,347	N/A
1/1/2019	52,561,950	9,220,587	4,954,444	8,140,239	N/A
9/30/2018	51,908,611	8,703,156	3,101,126	6,547,330	N/A
6/30/2018	51,466,429	8,836,934	N/A	6,824,259	N/A
3/31/2018	51,112,209	9,076,325	N/A	7,199,863	N/A
1/1/2018	51,041,076	9,224,010	N/A	9,601,595	N/A
9/30/2017	50,498,318	9,320,052	N/A	10,388,882	N/A
6/30/2017	49,409,930	9,174,928	N/A	10,559,572	N/A
3/31/2017	48,510,799	9,079,536	N/A	10,509,526	N/A
1/1/2017	46,794,339	8,425,585	N/A	8,389,781	N/A
9/30/2016	45,301,640	8,483,507	N/A	8,146,905	N/A
6/30/2016	43,646,277	8,070,035	N/A	8,037,875	N/A
3/31/2016	41,697,257	7,487,614	N/A	7,385,241	N/A
1/1/2016	40,080,385	7,005,672	N/A	7,659,151	N/A
9/30/2015	39,123,863	6,855,172	N/A	7,613,609	N/A
6/30/2015	37,330,227	6,096,122	N/A	6,183,671	N/A
3/31/2015	36,087,249	5,560,783	N/A	5,666,953	N/A
1/1/2015	35,072,016	5,467,849	N/A	5,334,982	N/A
9/30/2014	33,887,658	5,381,182	N/A	5,706,540	N/A
6/30/2014	33,159,685	5,695,393	N/A	6,643,727	N/A
3/31/2014	31,973,005	6,101,100	N/A	6,427,481	N/A
12/31/2013	30,948,602	6,534,134	N/A	6,251,743	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: VNM19's forecast earnings growth (7.1% per year) is above the savings rate (2%).

Earnings vs Market: VNM19's earnings (7.1% per year) are forecast to grow slower than the TH market (16.7% per year).

High Growth Earnings: VNM19's earnings are forecast to grow, but not significantly.

Revenue vs Market: VNM19's revenue (5% per year) is forecast to grow slower than the TH market (6.5% per year).

High Growth Revenue: VNM19's revenue (5% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: VNM19's Return on Equity is forecast to be high in 3 years time (31.3%)