GMD Intrinsic Valuation and Fundamental Analysis - Gemadept Corp - Alpha Spread
G

Gemadept Corp
VN:GMD

Watchlist Manager
Gemadept Corp
VN:GMD
Watchlist
Price: 78 400 VND 0.26% Market Closed
Market Cap: 24.3T VND
Have any thoughts about
Gemadept Corp?
Write Note

Intrinsic Value

The intrinsic value of one GMD stock under the Base Case scenario is 80 845.95 VND. Compared to the current market price of 78 400 VND, Gemadept Corp is Undervalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GMD Intrinsic Value
80 845.95 VND
Undervaluation 3%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation Backtest
Gemadept Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling GMD based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about GMD?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Gemadept Corp

Provide an overview of the primary business activities
of Gemadept Corp.

What unique competitive advantages
does Gemadept Corp hold over its rivals?

What risks and challenges
does Gemadept Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Gemadept Corp.

Provide P/S
for Gemadept Corp.

Provide P/E
for Gemadept Corp.

Provide P/OCF
for Gemadept Corp.

Provide P/FCFE
for Gemadept Corp.

Provide P/B
for Gemadept Corp.

Provide EV/S
for Gemadept Corp.

Provide EV/GP
for Gemadept Corp.

Provide EV/EBITDA
for Gemadept Corp.

Provide EV/EBIT
for Gemadept Corp.

Provide EV/OCF
for Gemadept Corp.

Provide EV/FCFF
for Gemadept Corp.

Provide EV/IC
for Gemadept Corp.

Show me price targets
for Gemadept Corp made by professional analysts.

What are the Revenue projections
for Gemadept Corp?

How accurate were the past Revenue estimates
for Gemadept Corp?

What are the Net Income projections
for Gemadept Corp?

How accurate were the past Net Income estimates
for Gemadept Corp?

What are the EPS projections
for Gemadept Corp?

How accurate were the past EPS estimates
for Gemadept Corp?

What are the EBIT projections
for Gemadept Corp?

How accurate were the past EBIT estimates
for Gemadept Corp?

Compare the revenue forecasts
for Gemadept Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Gemadept Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Gemadept Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Gemadept Corp compared to its peers.

Compare the P/E ratios
of Gemadept Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Gemadept Corp with its peers.

Analyze the financial leverage
of Gemadept Corp compared to its main competitors.

Show all profitability ratios
for Gemadept Corp.

Provide ROE
for Gemadept Corp.

Provide ROA
for Gemadept Corp.

Provide ROIC
for Gemadept Corp.

Provide ROCE
for Gemadept Corp.

Provide Gross Margin
for Gemadept Corp.

Provide Operating Margin
for Gemadept Corp.

Provide Net Margin
for Gemadept Corp.

Provide FCF Margin
for Gemadept Corp.

Show all solvency ratios
for Gemadept Corp.

Provide D/E Ratio
for Gemadept Corp.

Provide D/A Ratio
for Gemadept Corp.

Provide Interest Coverage Ratio
for Gemadept Corp.

Provide Altman Z-Score Ratio
for Gemadept Corp.

Provide Quick Ratio
for Gemadept Corp.

Provide Current Ratio
for Gemadept Corp.

Provide Cash Ratio
for Gemadept Corp.

What is the historical Revenue growth
over the last 5 years for Gemadept Corp?

What is the historical Net Income growth
over the last 5 years for Gemadept Corp?

What is the current Free Cash Flow
of Gemadept Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Gemadept Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Gemadept Corp

Current Assets 3.9T
Cash & Short-Term Investments 2.2T
Receivables 1.4T
Other Current Assets 230.7B
Non-Current Assets 10.8T
Long-Term Investments 3.3T
PP&E 5.7T
Intangibles 392.5B
Other Non-Current Assets 1.5T
Current Liabilities 1.9T
Accounts Payable 632.4B
Accrued Liabilities 488.9B
Short-Term Debt 24.8B
Other Current Liabilities 784.1B
Non-Current Liabilities 3.3T
Long-Term Debt 1.6T
Other Non-Current Liabilities 1.7T
Efficiency

Earnings Waterfall
Gemadept Corp

Revenue
4.2T VND
Cost of Revenue
-2.3T VND
Gross Profit
1.8T VND
Operating Expenses
-734.4B VND
Operating Income
1.1T VND
Other Expenses
101.2B VND
Net Income
1.2T VND

Free Cash Flow Analysis
Gemadept Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

GMD Profitability Score
Profitability Due Diligence

Gemadept Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Net Income
Positive Operating Income
Positive 3-Year Average ROE
61/100
Profitability
Score

Gemadept Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

GMD Solvency Score
Solvency Due Diligence

Gemadept Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Negative Net Debt
53/100
Solvency
Score

Gemadept Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GMD Price Targets Summary
Gemadept Corp

Wall Street analysts forecast GMD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GMD is 88 315 VND with a low forecast of 76 962 VND and a high forecast of 100 800 VND.

Lowest
Price Target
76 962 VND
2% Downside
Average
Price Target
88 315 VND
13% Upside
Highest
Price Target
100 800 VND
29% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GMD?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for GMD is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about GMD dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

GMD Price
Gemadept Corp

1M 1M
-5%
6M 6M
-7%
1Y 1Y
-7%
3Y 3Y
-7%
5Y 5Y
-7%
10Y 10Y
-7%
Annual Price Range
78 400
52w Low
75 600
52w High
84 000
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -10%
Shares Statistics
Market Capitalization 24.3T VND
Shares Outstanding 310 486 957
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Gemadept Corp

Country

Vietnam

Industry

Transportation Infrastructure

Market Cap

24.3T VND

Dividend Yield

5.36%

Description

GEMADEPT Corp. is engaged in the provision of freight shipping services. The company is headquartered in Ho Chi Minh, Ho Chi Minh and currently employs 1,522 full-time employees. The company went IPO on 2002-04-22. The firm offers multimodal freight transportation services, including containers and oversize freight, by deep sea, inland water, land and air. The firm is also involved in the operation of marine ports, river ports and airports, as well as the provision of cargo handling services. Other activities include the provision of logistics services, the operation of warehouses and storage yards, liner agency, container agency, freight forwarding, ship building, vessel and transportation equipment leasing. In addition, the Company develops commercial properties and plants rubber trees.

Contact

HO CHI MINH
HO CHI MINH
Lau 21 - So 6 Le Thanh Ton, Phuong Ben Nghe, Quan 1
+842838236236
www.gemadept.com.vn

IPO

2002-04-22

Employees

1 522

Officers

See Also

Discover More
What is the Intrinsic Value of one GMD stock?

The intrinsic value of one GMD stock under the Base Case scenario is 80 845.95 VND.

Is GMD stock undervalued or overvalued?

Compared to the current market price of 78 400 VND, Gemadept Corp is Undervalued by 3%.

Back to Top