Dat Xanh Group Future Growth
Future criteria checks 5/6
Dat Xanh Group is forecast to grow earnings and revenue by 44.8% and 23.9% per annum respectively. EPS is expected to grow by 40% per annum. Return on equity is forecast to be 4.9% in 3 years.
Key information
44.8%
Earnings growth rate
40.0%
EPS growth rate
Real Estate earnings growth | 5.0% |
Revenue growth rate | 23.9% |
Future return on equity | 4.9% |
Analyst coverage | Low |
Last updated | 19 Apr 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 | 8,696,500 | 1,031,000 | N/A | -287,000 | 2 |
12/31/2025 | 4,981,000 | 611,500 | N/A | 1,659,000 | 3 |
12/31/2024 | 4,470,000 | 414,000 | N/A | 1,050,000 | 3 |
3/31/2024 | 4,411,415 | 293,118 | -776,723 | -679,977 | N/A |
12/31/2023 | 3,724,826 | 166,824 | -979,263 | -849,982 | N/A |
9/30/2023 | 3,220,454 | -212,344 | -1,018,422 | -884,649 | N/A |
6/30/2023 | 3,261,627 | -127,259 | -2,717,846 | -2,586,068 | N/A |
3/31/2023 | 4,097,612 | -156,783 | -3,624,727 | -3,477,576 | N/A |
12/31/2022 | 5,511,715 | 208,423 | -4,052,265 | -3,904,014 | N/A |
9/30/2022 | 6,866,980 | 797,007 | -3,091,368 | -3,030,236 | N/A |
6/30/2022 | 6,914,546 | 695,834 | -694,541 | -630,331 | N/A |
3/31/2022 | 8,927,895 | 861,671 | 1,048,433 | 1,110,830 | N/A |
12/31/2021 | 10,089,385 | 1,122,543 | 1,186,928 | 1,224,963 | N/A |
9/30/2021 | 8,833,325 | 774,330 | -8,399 | 131,565 | N/A |
6/30/2021 | 8,462,649 | 102,735 | 612,732 | 727,562 | N/A |
3/31/2021 | 5,242,597 | -32,197 | 101,077 | 187,752 | N/A |
12/31/2020 | 2,890,654 | -495,745 | -869,366 | -780,231 | N/A |
9/30/2020 | 3,892,538 | -157,419 | -2,047,737 | -1,977,791 | N/A |
6/30/2020 | 4,417,720 | 812,754 | -2,631,571 | -2,533,174 | N/A |
3/31/2020 | 4,917,030 | 897,768 | -3,548,923 | -3,390,885 | N/A |
12/31/2019 | 5,813,578 | 1,137,608 | -1,874,088 | -1,645,772 | N/A |
9/30/2019 | 5,206,523 | 1,299,829 | -698,891 | -482,836 | N/A |
6/30/2019 | 5,038,623 | 1,267,308 | -835,404 | -589,061 | N/A |
3/31/2019 | 4,959,987 | 1,131,926 | -443,435 | -261,009 | N/A |
12/31/2018 | 4,645,319 | 1,143,074 | -1,068,340 | -931,754 | N/A |
9/30/2018 | 4,439,599 | 1,019,021 | -955,658 | -815,881 | N/A |
6/30/2018 | 3,947,329 | 957,623 | -2,030,871 | -1,915,406 | N/A |
3/31/2018 | 3,476,583 | 895,282 | -1,154,675 | -1,038,901 | N/A |
12/31/2017 | 2,879,241 | 728,364 | N/A | -1,054,110 | N/A |
9/30/2017 | 2,861,895 | 824,970 | N/A | -1,082,702 | N/A |
6/30/2017 | 2,298,924 | 563,370 | N/A | -443,844 | N/A |
3/31/2017 | 2,777,710 | 631,624 | N/A | -709,536 | N/A |
12/31/2016 | 2,506,517 | 509,475 | N/A | -467,259 | N/A |
9/30/2016 | 1,806,215 | 213,820 | N/A | -104,660 | N/A |
6/30/2016 | 2,097,496 | 312,251 | N/A | -24,742 | N/A |
3/31/2016 | 1,537,992 | 309,274 | N/A | -75,955 | N/A |
12/31/2015 | 1,394,505 | 316,431 | N/A | 112,101 | N/A |
9/30/2015 | 1,147,873 | 360,856 | N/A | 279,578 | N/A |
6/30/2015 | 680,072 | 268,366 | N/A | 282,997 | N/A |
3/31/2015 | 585,391 | 183,113 | N/A | 282,894 | N/A |
1/1/2015 | 506,181 | 167,834 | N/A | 309,078 | N/A |
9/30/2014 | 390,926 | 84,820 | N/A | 58,377 | N/A |
6/30/2014 | 364,786 | 113,931 | N/A | -193,705 | N/A |
3/31/2014 | 386,208 | 102,676 | N/A | -70,519 | N/A |
12/31/2013 | 342,591 | 82,764 | N/A | -129,582 | N/A |
9/30/2013 | 340,110 | 75,683 | N/A | -60,224 | N/A |
6/30/2013 | 461,728 | 71,097 | N/A | 134,071 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: DXG's forecast earnings growth (44.8% per year) is above the savings rate (3%).
Earnings vs Market: DXG's earnings (44.8% per year) are forecast to grow faster than the VN market (18.6% per year).
High Growth Earnings: DXG's earnings are expected to grow significantly over the next 3 years.
Revenue vs Market: DXG's revenue (23.9% per year) is forecast to grow faster than the VN market (17.2% per year).
High Growth Revenue: DXG's revenue (23.9% per year) is forecast to grow faster than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: DXG's Return on Equity is forecast to be low in 3 years time (4.9%).