TBC.VN Thac Ba Hydropower JSC
- Market cap
- VND 2.02T
- P/E
- 8.4x
- P/B
- 1.62x
- ROE
- 21.1%
- Dividend yield
- 8.93%
- Fundamental score
- 3.6/5
Ratios use the latest price and the current fiscal year annualized from 2 quarters up to Jun 2026.
Is TBC.VN undervalued?
Graham numberTBC.VN trades 22.0% below its Graham number.
Graham number = √(22.5 × EPS × book value per share): the most a defensive investor should pay according to Benjamin Graham. An estimate, not a recommendation to buy or sell. How is it calculated?
Thac Ba Hydropower JSC fundamental analysis
16 of 22 checks passedROE 2/2
High return on equity (21.1%), above 20%.
ROA 1/1
Return on assets (15.0%) is above the industry median (7.6%).
Profit Consistency 2/2
Profitable for 7 consecutive years.
Earnings Growth 5Y 1/1
Earnings per share grew over the past 5 years.
Earnings Acceleration 1/1
Last year's EPS growth (8.0%) is above the 5-year average (1.2% a year).
Earnings Growth vs Industry 1/1
Last year's EPS growth (8.0%) is above the industry median (-34.8%).
Revenue Growth 0/2
Revenue shrank 8.1% a year over the past 3 years.
Short-term Liquidity 1/1
Current assets cover short-term liabilities.
Long-term Liabilities 1/1
Current assets cover long-term liabilities.
Debt to Equity 2/2
Low debt to equity (6.4%), 40% or less.
Debt Trend 1/1
Debt to equity has not risen over the past 5 years.
Debt Coverage 1/1
Operating cash flow covers 20% of total debt.
Interest Coverage 1/1
EBIT is 62.0x against interest expense, well covered.
PE vs Market 1/1
PE (8.8x) is below the market median (11.2x).
PE vs Industry 0/1
PE (8.8x) is above the industry median (8.8x).
PBV 0/1
Price to book (1.7x) is above the industry median (0.9x).
Graham Number 1/1
The price is below the Graham number (PE x PB = 15.0, limit 22.5).
PEG 0/1
PEG on 5-year earnings growth is 7.30, above 1.
Dividend Yield 2/2
Dividend yield (8.9%) is in the top 25% of dividend payers in the market.
Dividend Stability 0/2
Dividends were not paid steadily for the past 5 years.
Dividend Growth 1/1
Dividends paid grew over the past 5 years.
Payout Ratio 0/1
Payout ratio is 93.7%, above 90% of earnings.
Each check is worth 1 or 2 points by how much it says about the quality of the company. The score is the share of points earned, out of 5. Ask AI to explain this score
Thac Ba Hydropower JSC stock price
Prices on the chart can differ slightly from the closing prices StockSummer uses for its ratios.
About Thac Ba Hydropower JSC
Thac Ba Hydropower Joint Stock Company produces and trades in electricity in Vietnam. It also provides repairment, maintenance, and renovation services for equipment of hydropower plants. The company was founded in 1971 and is headquartered in Lao Cai, Vietnam. Thac Ba Hydropower Joint Stock Company operates as a subsidiary of R Refrigeration Electrical Engineering Corporation.
Full company profileThac Ba Hydropower JSC financial statements
2026 annualized: Fiscal year 2026 is not finished. Income statement and cash flow are annualized from 2 quarters up to Jun 30, 2026, the balance sheet is the latest quarter. Figures change when the annual report is published.
Thac Ba Hydropower JSC annual financial statements (VND; K = thousand, M = million, B = billion, T = trillion)
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 Anlz |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | 297B | 533B | 495B | 726B | 431B | 539B | 563B | 578B |
| Gross Profit | 173B | 333B | 308B | 521B | 257B | 328B | 340B | 387B |
| Operating Income | 142B | 280B | 254B | 456B | 197B | 264B | 276B | 326B |
| EBITDA | 226B | 396B | 367B | 565B | 294B | 359B | 389B | 438B |
| Net Income | 127B | 181B | 169B | 324B | 126B | 178B | 192B | 244B |
| EPS | 1,996 | 2,850 | 2,655 | 5,101 | 1,980 | 2,804 | 3,027 | 3,841 |
| Balance Sheet | ||||||||
| Total Assets | 1.64T | 1.60T | 1.57T | 1.59T | 1.54T | 1.52T | 1.65T | 1.63T |
| Total Liabilities | 495B | 366B | 358B | 220B | 197B | 155B | 178B | 168B |
| Shareholders' Equity | 977B | 1.03T | 969B | 1.10T | 1.06T | 1.08T | 1.17T | 1.16T |
| Cash & Short-term Investments | 35.7B | 110B | 94.6B | 109B | 128B | 94.3B | 80.3B | 28.0B |
| Cash Flow | ||||||||
| Operating Cash Flow | 255B | 339B | 315B | 431B | 187B | 384B | 383B | 233B |
| Capital Expenditure | 741B | 17.6B | 25.6B | 6.00B | 14.1B | 139B | 173B | 89.2B |
| Free Cash Flow | -486B | 321B | 290B | 425B | 173B | 245B | 210B | 144B |
| Ratios | ||||||||
| ROE | 13.0% | 17.6% | 17.4% | 29.5% | 11.9% | 16.5% | 16.5% | 21.1% |
| ROA | 7.7% | 11.3% | 10.7% | 20.3% | 8.2% | 11.7% | 11.6% | 15.0% |
| Net Profit Margin | 42.7% | 33.9% | 34.0% | 44.6% | 29.2% | 33.0% | 34.1% | 42.2% |
What these items mean
- Revenue
- Total sales of goods and services in the period.
- Gross Profit
- Revenue minus the direct cost of producing what was sold.
- Operating Income
- Profit from the core business after operating expenses.
- EBITDA
- Earnings before interest, taxes, depreciation and amortization.
- Net Income
- Profit left for shareholders after all expenses, interest and taxes.
- EPS
- Net income divided by shares outstanding.
- Total Assets
- Everything the company owns.
- Total Liabilities
- Everything the company owes.
- Shareholders' Equity
- Assets minus liabilities: the book value that belongs to shareholders.
- Cash & Short-term Investments
- Cash and investments that can be turned into cash quickly.
- Operating Cash Flow
- Cash generated by the core business.
- Capital Expenditure
- Cash spent on property, plant and equipment.
- Free Cash Flow
- Operating cash flow minus capital expenditure: cash left for dividends, buybacks or debt repayment.
- ROE
- Return on equity: net income divided by shareholders' equity.
- ROA
- Return on assets: net income divided by total assets.
- Net Profit Margin
- Net income as a share of revenue.
Thac Ba Hydropower JSC dividends
- Dividend yield
- 8.93%
- Forward dividend
- 4,000.00 VND
- Payout ratio
- 93.7%
- Ex-dividend date
- Nov 13, 2026
| Fiscal year | Dividends paid | Per share | Payout ratio |
|---|---|---|---|
| 2025 | VND 180B | 2,837 | 93.7% |
| 2024 | VND 215B | 3,384 | 120.7% |
| 2023 | VND 212B | 3,333 | 168.3% |
| 2022 | VND 279B | 4,392 | 86.1% |
| 2021 | VND 159B | 2,500 | 94.1% |
| 2020 | VND 127B | 2,000 | 70.2% |
| 2019 | VND 127B | 2,000 | 100.2% |
| 2017 | - | - | - |
From the cash flow statement: dividends paid in the fiscal year, divided by that year's shares outstanding. Payout ratio = dividends paid / net income.
Who owns Thac Ba Hydropower JSC
- Insiders 90.44%
- Institutions 0.00%
- Public & others 9.56%
- Shares outstanding 63.5M
- Free float 6.08M
Thac Ba Hydropower JSC company profile
- Company name
- Thac Ba Hydropower JSC
- Ticker
- TBC.VN
- ISIN
- VN000000TBC8
- Exchange
- Vietnam Stocks
- Sector
- Utilities
- Industry
- Utilities - Independent Power Producers
- Employees
- 163
- Fiscal year end
- December
- Address
- Hamlet 1, Lao Cai, Vietnam
- Phone
- 84 216 3884 116
- Website
- thacba.vn
About Thac Ba Hydropower JSC
Thac Ba Hydropower Joint Stock Company produces and trades in electricity in Vietnam. It also provides repairment, maintenance, and renovation services for equipment of hydropower plants. The company was founded in 1971 and is headquartered in Lao Cai, Vietnam. Thac Ba Hydropower Joint Stock Company operates as a subsidiary of R Refrigeration Electrical Engineering Corporation.
Thac Ba Hydropower JSC management
5- Mr. Quyen Van NguyenCEO & Director
- Mr. Cuong Manh NguyenDeputy Chief Executive Officer · born 1979
- Mr. Hai Thanh NguyenDeputy Chief Executive Officer
- Mr. Hoang BuiDeputy Chief Executive Officer of Construction & Investment Operation
- Mr. Minh Hong LeChief Accountant