VIETNAM CEMENT INDUSTRY REPORT Q2/2018 1
Content Summary 5 2.1.7 Current status of consumption and production in ASEAN 36 1. Business environment 8 2.1.8 Leading enterprises in the industry 37 1.1 Macroeconomic situation 8 2.2 Vietnam cement industry 39 1.2 Legal framework 14 2.2.1 History of Vietnam cement industry 39 1.3 Trade agreements 23 2.2.2 Definition and Classification 40 2. Industry overview 26 2.2.3 Basic production process 41 2.1 World cement industry 26 2.2.4 Scale and market share 43 2.1.1 Production 26 2.2.5 Input materials 45 2.1.2 Consumption 29 2.2.6 Production technology 53 2.1.3 Export 30 2.2.7 Supply-Demand 63 2.1.4 Import 32 2.2.8 Production of Clinker and Cement 64 2.1.5 Price movement 33 2.2.9 Consumption 66 2.1.6 Current status of consumption and production in some typical countries 34 2.2.10 Cement and clinker export 69 2
Content 2.2.11 Inventories 75 2.5.2 Driving forces of output industry development 102 2.2.12 Price movement 76 2.5.3 World forecast 103 2.2.13 Distribution method 79 2.5.4 Domestic forecast 105 2.2.14 Transport method (logistic warehouse, seaport, specialized ship,...) 80 3. Enterprise analysis 109 2.3 Industry risk 82 3.1 Profitability 121 2.3.1 Main risks 83 3.2 Performance efficiency 124 2.3.2 SWOT analysis 88 3.3 Financial strength 127 2.3.3 5-forces analysis 90 3.4 Return on investment 130 2.4 Industry planning 92 4. Appendix 132 2.4.1 Cement industry planning 92 4.1 Update of projects invested in the period 2011-2030 132 2.4.2 Construction and real estate industry planning 95 4.2 Portfolio of infrastructure projects in the period 2010-2030 137 2.5 Outlook and forecast 100 4.3 Financial statements 144 2.5.1 Driving forces of industry development 101 3
Abbreviations ADB Asian Development Bank PPP Public Private Partner BOT Build Operate - Transfer GDVC General Department of Vietnam Customs EVN Vietnam Electricity Corporation GSO General Statistics Office of Vietnam FDI Foreign Direct Investment TKV Vietnam National Coal and Mineral Industries Holding Corporation Limited FIA Foreign Investment Agency VICEM Vietnam Cement Industry Corporation ICR International Cement Review VIRAC VIRAC Joint Stock Company VNCA Vietnam National Cement Association 4
Summary tons. The quantity of exported cement and clinker in Q1/2018 reached 8.61 million tons Vietnam cement market continues to have excess supply In Q1/2018, the number of produced cement was estimated about 14.965 thousand 5
Summary Three groups of cement suppliers in Vietnam: Sales strategy: Selling products directly to projects and industrial customers will be a new trend in this sector in few next years Production expenses:. 6
Summary The demand is projected to gradually increase by 6-7% between 2016 and 2020 In 2016, cement industry experienced difficulties with decrease in revenue and high inventory quantity. 7
Content 1. Business environment 1.1 Macroeconomic situation 1.2 Legal framework 1.3 Trade agreements 8
1. Business environment 1.1 Macroeconomic situation GDP growth rate by quarter, 2015- Q1/2018 gross domestic product in Q1/2018 is estimated to increase by 7.38% compared to the same period in 2017 Sources: VIRAC, GSO GDP by current price and GDP per capita, 2013-Q1/2018 GDP per capita has increased strongly over the past few years. Sources: VIRAC, GSO 9
1. Business environment 1.1. Macroeconomic situation % Industrial production index of the manufacturing, 2012 Q1/2018 Source: VIRAC, GSO VND/USD exchange rate, 2013-Q1/2018 The VND/USD exchange rate was quite stable and still supported by a plentiful supply of foreign currencies. Source: VIRAC, SBV 10
1. Business environment 1.1 Macroeconomic situation State revenues and expenditures trillion VND State revenues, Q1/2018 Government expenditures, Q1/2018 trillion VND Source: VIRAC, GSO Source: VIRAC, GSO 11
1. Business environment 1.1 Macroeconomic situation The rate of development of social investment capital increasing at current prices, 2015-2018 The investment capital for society development by current prices for economic sectors, 2010 2016e Sources: VIRAC, GSO 11
1. Business environment 1.1 Macroeconomic situation Billion USD FDI capital, 2014 Q1/2018 Foreign direct investment FDI attraction by sector, Q1/2018 Sources: VIRAC, FIA Sources: VIRAC, FIA 13
Content 1. Business environment 1.1 Macroeconomic situation 1.2 Legal framework 1.3 Trade agreements 14
1. Business environment 1.2 Legal framework - Group of general regulations Decision No.1488/QD-TTg established stricter conditions for new entrants by establishing different technical requirements: Regulations on WHRPG (according to Decision No.1488/QĐ-TTg): 15
1. Business environment 1.2 Legal framework - Group of general regulations WHRPG system: Advantages Disadvantages WHRPG Funds: 16
1. Business environment 1.2 Legal framework - Group of price regulations Decree No. 177/2013 / ND-CP 17
1. Business environment 1.2 Legal framework - Group of price regulations Tax policy: 18
1. Business environment 1.2 Legal framework - Group of environmental and resources regulations Environmental Protection Tax applied since 1/2012 No Parameter Concentration C (mg/m³) A B1 B2 Taxable Items Unit Tax rate raised by National Assembly (VND/unit) Tax rate raised by the Standing Committee Natural Resources Tax applied since 2/1/2014 Environmental Protection Tax (EPT) Type of resource Taxation (%) Applicable rate (%) tax Natural Resources Tax (NRT) 19
1. Business environment 1.2 Legal framework - Group of environmental and resources regulations However, the tax rate on the resources has been reacted strongly by the business 20
1. Business environment 1.2 Legal framework - Group of Export Tax Regulations The Ministry of Finance issued Decree No.122/2016/ND/CP dated 1 September 2016 Materials: Clinker and cement: Import and Export Tariffs applied since 2016 No Item Export tax rate (%) Import tax rate (%) Decree No.122/2016/ND/CP 21
Content 1. Business environment 1.1 Macroeconomic situation 1.2 Legal framework 1.3 Trade agreements 22
1. Business environment 1.3 Trade agreements Impact from the WTO EVFTA - Vietnam EU Free Trade Agreement signed in early 2016 23
1. Business environment 1.3 Trade agreements RCEP - Regional Comprehensive Economic Partnership 24
Content 2. Industry overview 2.1 World cement industry 2.2 Vietnam cement industry 2.3 Industry risk 2.4 Industry planning 2.5 Outlook and forecast 25
2.1 World cement industry 2.1.1 Production Million tons Global Cement Production, 2011 2017e Cement production by region 2016e Source: VIRAC, Statista Cement production in Asia is leading the world, 26
2.1 World cement industry 2.1.1 Production Cement production output of some countries, 2017 Top largest cement producing countries, 2017e No Country Production volume (million tons) Sources: VIRAC, Statista Sources: VIRAC, Statista China is currently the largest cement producer in the world, 27
2.1 World cement industry 2.1.2 Consumption Million tons Global Cement Consumption, 2010 2018e Consumption structure of cement worldwide, 2016 Source: VIRAC, Global Cement Source: VIRAC, International Cement Review 28
2.1 World cement industry 2.1.3 Export Cement exports in the world in recent years have grown relatively slowly and fluctuated much over the years. million tons Volume and value of global cement exports, 2012-6M/2017e billion USD Source: VIRAC, Uncomtrade, ITC Export structure of cement worldwide by type, 2017 Source: VIRAC, World s top exports 29
2.1 World cement industry 2.1.3 Export Export structure of cement by region, 2016 Source: VIRAC, World s top exports Export structure of cement, 2017e million USD Top largest cement exporting countries by value, 2017e Source: VIRAC, World s top exports Source: VIRAC, World s top exports 30
2.1 World cement industry 2.1.4 Import Global cement imports, 2010 2017e Source: VIRAC, Un Comtrade World's top largest cement importing countries, 2017 America is the largest importer of cement in the world in 2017, million tons Source: VIRAC, Statista 31
2.1 World cement industry 2.1.5 Price movement USD/ton Average cement price movement worldwide, 2000-2016e Source: VIRAC, Bloomberg 32
2.1 World cement industry 2.1.6 Current status of consumption and production in some typical countries China: million tons China's cement production volume, 2012-2017 The United States: Source: VIRAC, Statista Cement and clinker production volume in the US, 2012 - Thousand tons 2017e Source: VIRAC, USGS 33
2.1 World cement industry 2.1.6 Current status of consumption and production in some typical countries India: Thousand tons Cement production volume in India, 2012-2017 Thailand: Source: VIRAC, Tradingeconomics.com Taiwan: Cement production volume in Thailand, 7/2016-6/2017 Thousand tons Source: VIRAC, Tradingeconomics.com 34
2.1 World cement industry 2.1.7 Current status of consumption and production in ASEAN D Sources:VIRAC, Cemtech 35
2.1 World cement industry 2.1.7 Current status of consumption and production in ASEAN Production capacity of Southeast Asian countries and Oceanian countries, 2015-2020 Countries Number of factories Production capacity 2015 (ton) Production capacity 2016-2020 (ton) Brunei Cambodia Indonesia Laos Malaysia Myanmar Philippines Singapore Thailand Vietnam Australia New Zealand Total Sources:VIRAC, Cemtech 36
2.1 World cement industry 2.1.8 Leading enterprises in the industry Lafarge Holcim is a merger between two groups which are Holcim and Lafarge No. Largest cement enterprises on the world, 2017 Company name Revenue in 2017 Profit in 2017 Capacity(mil lion tons/year) Sources: VIRAC collects 37
Content 2. Industry overview 2.1 World cement industry 2.2 Vietnam cement industry 2.3 Industry risk 2.4 Industry planning 2.5 Outlook and forecast 38
2.2 Vietnam cement industry 2.2.1 History of Vietnam cement industry Cement industry is one of the earliest established industries in Vietnam (along with coal, textile, railway...) 39
2.2 Vietnam cement industry 2.2.2 Definition and Classification Definition: Clinker Cement Classification Vietnam commonly used standards on cement today: 40
2.2 Vietnam cement industry 2.2.3 Basic production process 41
2.2 Vietnam cement industry 2.2.3 Basic production process 42
2.2 Vietnam cement industry 2.2.4 Scale and market share Manufacturing enterprises allocation by region, 2016e Source: VIRAC, GSO Chain allocation by area, 2017 43
2.2 Vietnam cement industry 2.2.4 Scale and market share Consumption market share of key enterprises, Q1/2018e There are three main groups of cement suppliers in Vietnam: Source: VIRAC, VNCA 44
2.2 Vietnam cement industry 2.2.5 Input materials Original production expenses VND/ton Source: VIRAC 45
2.2 Vietnam cement industry 2.2.5 Input materials Current status of the electricity industry Billion kwh Supply-Demand and Power loss, 2011 Q1/2018e Source: VIRAC, EVN 46
2.2 Vietnam cement industry 2.2.5 Input materials Electricity prices in Vietnam are quite low compared to those in other countries in the Asia-Pacific region. Average electricity price, 7/2007 3/2018 Source: VIRAC, EVN Average electricity price in some countries, 2016 Country Average electricity price (VND/kwh) (* Prices are in VND) Source: VIRAC, Eurocham 47
2.2 Vietnam cement industry 2.2.5 Input materials Structure of electricity consumption, Q1/2018 Structure of electricity consumption for 4 major industries, 2016 Source: VIRAC, EVN Source: VIRAC, EVN 48
2.2 Vietnam cement industry 2.2.5 Input materials The status of the coal industry Coal reserves by area, 2010 Q1/2018e Since being a coal exporting country many years ago, in 2014, Vietnam had to import to serve domestic production needs. Forecast for coal supply-demand in the period 2015-2030f million tons 49
2.2 Vietnam cement industry 2.2.5 Input materials Coal reserves are becoming less and more difficult to exploit : Industry profit declines: 50
2.2 Vietnam cement industry 2.2.5 Input materials Status of limestone resources in Vietnam Type Unit 2010 2015 2020 Source: VIRAC, TKV 51
2.2 Vietnam cement industry 2.2.5 Input materials Effect of limestone quality on clinker and cement quality Some good limestone areas in the North and Central Mine Content(%) 52
2.2 Vietnam cement industry 2.2.6 Production technology Comparison between rotary kiln and vertical kiln technology when producing 1,000 tons of cement About raw materials and fuel: Indicator Dry method (ton) Rotary kiln Wet method (ton) Vertical kiln (ton) Indicator Dry method (ton) Rotary kiln Wet method (ton) Vertical kiln (ton) Source: VIRAC (*) Counts for all dust blowers not working Source: VIRAC 53
2.2 Vietnam cement industry 2.2.6 Production technology Total investment rate in machinery and equipment of cement production line General introduction In which Investment rate Construction expenses Equipment expenses Source: VIRAC, Ministry of Construction 54
2.2 Vietnam cement industry 2.2.6 Production technology Notes: 55
2.2 Vietnam cement industry 2.2.6 Production technology Total investment rate for typical projects Project Year Time Origin of equipment Capacity (million tons VND/USD exchange rate China, Vietnam G7 (EU, Japan) of cement/ year) Total fixed investment (million USD) Total fixed investment (billion VND) Total investment rate per ton of cement at the time of project implementation million VND USD (*) Direct investigation Source: VIRAC 56
2.2 Vietnam cement industry 2.2.6 Production technology Total investment rate for typical projects (continued) Project Year Time VND/USD exchange rate Origin of equipment China, Vietnam G7 (EU, Japan) Capacity (million tons of cement/ year) Total fixed investment (million USD) Total fixed investment (billion VND) Total investment rate per ton of cement at the time of project implementation million VND USD (*) Direct investigation Source: VIRAC 57
2.2 Vietnam cement industry 2.2.6 Production technology 58
2.2 Vietnam cement industry 2.2.6 Production technology Comparison between the investment rate of machinery and equipment derived from G7 and from China About capacity No Name of main equipment Design capacity (ton/hour) G7 Actual capacity (ton/hour) Design capacity (ton/hour) China Actual capacity (ton/hour) Source: VIRAC 59
2.2 Vietnam cement industry 2.2.6 Production technology About investment rate No Name of main equipment Investment rate on quipment of G7 (thousand VND/ton) Investment rate on quipment of China (thousand VND/ton) Source: VIRAC 60
2.2 Vietnam cement industry 2.2.6 Production technology Causes: For raw grinding system: Comparison of free lime (Fr.Cao) in clinker fired from Chinese kiln and G7 kiln Measurement time Fr.CoO level in clinker fired from G7's kiln (%) Fr.CoO level in clinker fired from Chinese kiln (%) For kiln: For clinker cooling system & transportation: Source: VIRAC For coal grinding system: 61
2.2 Vietnam cement industry 2.2.6 Production technology About maintenance costs Comparison between maintenance costs of China and G7 devices Unit: VND No Name of main equipment G7 China Source: VIRAC Conclusion: 62
2.2 Vietnam cement industry 2.2.7 Supply-Demand million tons Cement supply - demand, 2011 Q1/2018e * Supply = total output of cement production; Demand = domestic cement consumption + export output of cement, clinker Source: VIRAC, VNCA 63
2.2 Vietnam cement industry 2.2.8 Production of Clinker and Cement million tons Cement production volume, 2011 Q1/2018e Source: VIRAC, VNCA Large cement projects since the beginning of 2017 Project City / Province Capacity (million tons/year) Investment time Expected completion Source: VIRAC 64
2.2 Vietnam cement industry 2.2.8 Production of Clinker and Cement Large enterprises in the North in 2017 Large enterprises in the Central in 2017 Large enterprises in the South in 2017 Group Company Capacity (million tons) Group Conpany Capacity (million tons) Group Conpany Capacity (million tons) Source: VIRAC Source: VIRAC Source: VIRAC 65
2.2 Vietnam cement industry 2.2.9 Consumption million tons Consumption structure by region, 2011 - Q1/2018e Source: VIRAC, VNCA 66
2.2 Vietnam cement industry 2.2.9 Consumption Production - Consumption of the North, 2011 - Q1/2018e million tons Source: VIRAC, VNCA million tons Production - Consumption of the Central, 2011 - Q1/2018e million tons Production - Consumption of the South, 2011 - Q1/2018e Source: VIRAC, VNCA Source: VIRAC, VNCA 67
2.2 Vietnam cement industry 2.2.9 Consumption million tons Monthly cement consumption, 2015-2018e % Cement consumption growth by region, 2010 Q1/2018 Source: VIRAC, VNCA Source: VIRAC, VNCA 68
2.2 Vietnam cement industry 2.2.10 Cement and clinker export World s top largest cement exporting countries, 2016 2017e Country 2016 2017e Average cement export price of Vietnam to some markets, Q1/2018e Nguồn: VIRAC, Uncomtrade Source: VIRAC, GDVC 69
2.2 Vietnam cement industry 2.2.10 Cement and clinker export million tons Cement clinker exports, 2010 Q1/2018e Source: VIRAC, VNCA 70
2.2 Vietnam cement industry 2.2.10 Cement and clinker export Thousand tons Cement clinker exports, 1/2015 3/2018e Source: VIRAC, GDVC 71
2.2 Vietnam cement industry 2.2.10 Cement and clinker export In 2017, the main export markets for cement and clinker are Bangladesh and the Philippines. Export markets for cement and clinker, 2015 -Q1/2018e million tons Source: VIRAC, GDVC 72
2.2 Vietnam cement industry 2.2.10 Cement and clinker export The cement exporters of Vietnam are divided into 2 types: Cement manufacturers: million tons/year Capacity of cement manufacturers for export in 2016 Trading company : Source: VIRAC, VNCA 73
2.2 Vietnam cement industry 2.2.10 Cement and clinker export The enterprises export cement directly, Q1/2018e In Q1/2018, for the export of cement directly, Vicem But Son, Nghi Son and Vincem Bim Son are the three largest exporting enterprises, Sources: VIRAC, VNCA Exporters of clinker directly, Q1/2018e Sourcces: VIRAC, VNCA 74
2.2 Vietnam cement industry 2.2.11 Inventories million tons Stock of cement, 2010 Q1/2018e Source: VIRAC, GSO, VNCA Inventories in the period 2010 2017 increased sharply. 75
2.2 Vietnam cement industry 2.2.12 Price movement Generally in Q1/2018, cement price slightly increased thousand VND/ton Sale price of cement at some cement companies, Q1/2018 thousand VND/ton Retail price of cement in the areas, Q1/2018 76
2.2 Vietnam cement industry 2.2.12 Price movement USD/ton Cement price, 2012 2018e Source: VIRAC, ICR Cement price in Vietnam is much lower than that of other countries in the region and the world average price. 77
2.2 Vietnam cement industry 2.2.12 Price movement USD/ton Export price of cement and clinker, 6/2015 3/2018 Export price Source: VIRAC, Department of Price Management 78
2.2 Vietnam cement industry 2.2.13 Distribution method Sales through the main distributor Sales through the project distributor Source: VIRAC 79
2.2 Vietnam cement industry 2.2.14 Transport method Source: VIRAC 80
2.2 Vietnam cement industry 2.2.14 Transport method List of seaports belonging to cement plants No. Harbor Seaport Company Challenges: Source: VIRAC, Bộ GTVT 81
Content 2. Industry overview 2.1 World cement industry 2.2 Vietnam cement industry 2.3 Industry risk 2.4 Industry planning 2.5 Outlook and forecast 82
2.3 Industry risk 2.3.1 Main risks - Supply exceeds demand - Input materials - Cement industry planning is beyond the demanding ability of coal industry 83
2.3 Industry risk 2.3.1 Main risks - The government no longer provides loan guarantees to cement producers - Tightening of road tonnage increases transportation costs 84
2.3 Industry risk 2.3.1 Main risks The master plan is adjusted to ensure the future of the Vietnamese cement industry List of plants ceased and postponed from the master plan No Owner Plant Capacity (million tons) - Risk from debt structure 85
2.3 Industry risk 2.3.1 Main risks - Impact from the progress of the construction industry in Vietnam Progress structure of construction projects 2010-2015 Source: VIRAC 86
2.3 Industry risk 2.3.1 Main risks Internal causes of construction industry: Delay and increasing costs in construction works in Vietnam 87
2.3 Industry risk 2.3.2 SWOT analysis Strength: Weakness: 88
2.3 Industry risk 2.3.2 SWOT analysis Opportunities: Threats: 89
2.3 Industry risk 2.3.3 5-forces analysis 90
2.3 Industry risk 2.3.3 5-forces analysis No Main enterpri ses Product distinguish Valuation Target markets Distribution channel Supply Ability The intention of the sales strategy 91
Content 2. Industry overview 2.1 World cement industry 2.2 Vietnam cement industry 2.3 Industry risk 2.4 Industry planning 2.5 Outlook and forecast 92
2.4 Industry planning 2.4.1 Cement industry planning Decision No. 1488/QD-TTg of the Prime Minister approving the planning on development of Vietnam cement industry. 93
2.4 Industry planning 2.4.1 Cement industry planning 94
2.4 Industry planning 2.4.2 Construction and real estate industry planning Decision No:356/QD-TTg planning on development of Vietnam's land road transport till 2020 and orientation to 2030 95
2.4 Industry planning 2.4.2 Construction and real estate industry planning Decision No. 445 / QD-TTg approving the adjustment of orientations for master planning for development of Vietnam's urban system up to 2025 with a vision to 2050 96
2.4 Industry planning 2.4.2 Construction and real estate industry planning 97
2.4 Industry planning 2.4.2 Construction and real estate industry planning Decision No. 2127/QD-TTg approving National housing development strategy up to 2020 with vision to 2030: 98
2.4 Industry planning 2.4.2 Construction and real estate industry planning Outlook of the construction and real estate industry: 99
Content 2. Industry overview 2.1 World cement industry 2.2 Vietnam cement industry 2.3 Industry risk 2.4 Industry planning 2.5 Outlook and forecast 100
2.5 Outlook and forecast 2.5.1 Driving forces of industry development 101
2.5 Outlook and forecast 2.5.2 Driving forces of output industry development Forecast for value of construction and infrastructure, 2010 2022f Source: VIRAC Population growth, 2011 2017e Source: VIRAC, GSO 102
2.5 Outlook and forecast 2.5.3 World forecast Ministry of Industry and Trade 103
2.5 Outlook and forecast 2.5.3 World forecast Ministry of Industry and Trade Market trend of the cement industry is determined by the development trend of the construction industry. The value of the global cement industry, 2017e - World cement production, 1990-2030f million USD 2022e million tons Source: VIRAC, IMARC Source: VIRAC, Statista 104
2.5 Outlook and forecast 2.5.4 Domestic forecast Forecast for supply and demand, domestic prices 105
2.5 Outlook and forecast 2.5.4 Domestic forecast million tons Forecast for cement industry, 2017e - 2020e Source: VIRAC 106
2.5 Outlook and forecast 2.5.4 Domestic forecast Forecast for M&A trend: 107
2.5 Outlook and forecast 2.5.4 Domestic forecast M&A activities of cement industry in 2017: 108
Content 3. Enterprise analysis 3.1 Profitability 3.2 Performance efficiency 3.3 Financial strength 3.4 Return on investment 109
3. Enterprise analysis 3.1 Typical enterprises in 2015 Top 10 cement enterprises with the highest revenue in 2016 Name of enterprise Classification Address 1 Ha Tien 1 Cement Joint Stock Company Charter capital (million VND) Revenue in 2016 (million VND) 2 The Vissai Cement Corporation 3 Nghi Son Cement Company 4 VICEM Hoang Thach Cement Company Limited 5 Bim Son Cement Joint Stock Company 6 VICEM But Son Cement Joint Stock Company 7 Thang Long Cement Joint Stock Company 8 9 VICEM Hoang Mai Cement Joint Stock Company Quang Ninh Cement and Construction Joint Stock Company 10 Sai Son Cement Joint Stock Company Source: VIRAC 110
3. Enterprise analysis Ha Tien 1 Cement Joint Stock Company Ha Tien 1 Cement Joint Stock Company 111
3. Enterprise analysis The Vissai Cement Corporation The Vissai Cement Corporation 112
3. Enterprise analysis Nghi Son Cement Company Nghi Son Cement Company 113
3. Enterprise analysis VICEM Hoang Thach Cement Company Limited VICEM Hoang Thach Cement Company Limited 114
3. Enterprise analysis Bim Son Cement Joint Stock Company Bim Son Cement Joint Stock Company 115
3. Enterprise analysis VICEM But Son Cement Joint Stock Company VICEM But Son Cement Joint Stock Company 116
3. Enterprise analysis Thang Long Cement Joint Stock Company Thang Long Cement Joint Stock Company 117
3. Enterprise analysis VICEM Hoang Mai Cement Joint Stock Company VICEM Hoang Mai Cement Joint Stock Company 118
3. Enterprise analysis Quang Ninh Cement and Construction Joint Stock Company Quang Ninh Cement and Construction Joint Stock Company 119
3. Enterprise analysis Ha Tien 1 Cement Joint Stock Company Sai Son Cement Joint Stock Company 120
Content 3. Enterprise analysis 3.1 Profitability 3.2 Performance efficiency 3.3 Financial strength 3.4 Return on investment 121
3. Enterprise analysis 3.1. Profitability million VND Net revenue growth, 2015-2016 Source: VIRAC 122
3. Enterprise analysis 3.1. Profitability million VND Gross profit growth, 2015-2016 Source: VIRAC 123
Content 3. Enterprise analysis 3.1 Profitability 3.2 Performance efficiency 3.3 Financial strength 3.4 Return on investment 124
3. Enterprise analysis 3.2 Performance efficiency Total asset turnover, 2015-2016 Unit: times Fixed asset turnover, 2015-2016 Unit: times Source: VIRAC Source: VIRAC 125
3. Enterprise analysis 3.2 Performance efficiency Inventory turnover, 2015-2016 Unit: times Source: VIRAC 126
Content 3. Enterprise analysis 3.1 Profitability 3.2 Performance efficiency 3.3 Financial strength 3.4 Return on investment 127
3. Enterprise analysis 3.3. Financial strength Payment ratio, 2015-2016 Source: VIRAC 128
3. Enterprise analysis 3.3. Financial strength Solvency, 2015-2016 Source: VIRAC 129
Content 3. Enterprise analysis 3.1 Profitability 3.2 Performance efficiency 3.3 Financial strength 3.4 Return on investment 130
3. Enterprise analysis 3.4 Return on investment % Profit ratio, 2015-2016 Source: VIRAC 131
Content 4. Appendix 4.1 Update of projects invested in the period 2011-2030 4.2 Portfolio of infrastructure projects in the period 2010-2030 4.3 Financial statements 132
4. Appendix 4.1 Update of projects invested in the period 2011-2030 No Project Address Investor Capacity (ton/year) (only rotary kiln) Progress 133
4. Appendix 4.1 Update of projects invested in the period 2011-2030 No Project Address Investor Capacity (ton/year) (only rotary kiln) Progress 134
4. Appendix 4.1 Update of projects invested in the period 2011-2030 No Project Address Investor Capacity (ton/year) (only rotary kiln) Progress 135
4. Appendix 4.1 Update of projects invested in the period 2011-2030 No Project Address Investor Capacity (ton/year) (only rotary kiln) Progress 136
Content 4. Appendix 4.1 Update of projects invested in the period 2011-2030 4.2 Portfolio of infrastructure projects in the period 2010-2030 4.3 Financial statements 137
4. Appendix 4.2 Portfolio of infrastructure projects in the period 2010-2030 No Seaport City / Province Economic zone Value (million USD) Status Period 138
4. Appendix 4.2 Portfolio of infrastructure projects in the period 2010-2030 No Power plant and transmission grid City / Province Economic zone Value (million USD) Status Period 139
4. Appendix 4.2 Portfolio of infrastructure projects in the period 2010-2030 No Railway City / Province Economic zone Status Status Period 140
4. Appendix 4.2 Portfolio of infrastructure projects in the period 2010-2030 No Bridge and road City / Province Economic zone Value (million USD) Status Period 141
4. Appendix 4.2 Portfolio of infrastructure projects in the period 2010-2030 No Water supply and wastewater treatment City / Province Economic zone Value (million USD) Status Period 142
4. Appendix 4.2 Portfolio of infrastructure projects in the period 2010-2030 No Petroleum pipeline City / Province Economic zone Value (million USD) Status Period 143
Content 4. Appendix 4.1 Update of projects invested in the period 2011-2030 4.2 Portfolio of infrastructure projects in the period 2010-2030 4.3 Financial statements 144
4. Appendix 4.3 Financial statements - Ha Tien 1 Cement Joint Stock Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 145
4. Appendix 4.3 Financial statements Vissai Ninh Binh Cement Corporation BALANCE SHEET Unit: million VND A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 146
4. Appendix 4.3 Financial statements - Nghi Son Cement Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 147
4. Appendix 4.3 Financial statements - VICEM Hoang Thach Cement Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 148
4. Appendix 4.3 Financial statements - Bim Son Cement Joint Stock Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 149
4. Appendix 4.3 Financial statements - VICEM But Son Cement Joint Stock Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 150
4. Appendix 4.3 Financial statements Thang Long Cement Joint Stock Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 151
4. Appendix 4.3 Financial statements - VICEM Hoang Mai Cement Joint Stock Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 152
4. Appendix 4.3 Financial statements - Quang Ninh Cement and Construction Joint Stock Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 153
4. Appendix 4.3 Financial statements - Sai Son Cement Joint Stock Company BALANCE SHEET Unit: million VND 2015 2016 A. CURRENT ASSETS I. Cash and cash equivalents II. Short-term financial investments III. Short-term receivables 1. Receivables from customers IV. Inventories B. LONG-TERM ASSETS I. Long-term receivables II. Fixed assets 1. Tangible fixed assets 2. Intangible fixed assets INCOME STATEMENT Unit: billion VND 2015 2016 Net Revenue from Sales and services provided Cost of goods sold and services provided Gross Profit from sales and services provided Financing income Financial expenses Interest expenses Sales expenses Administrative expenses Net profit from operating activities Total Accounting Profit Before Tax Current Corporate Income Tax Expenses Deferred Corporate Income Tax Expenses Profit After Enterprise Income Tax TOTAL ASSETS CASH FLOW STATEMENT Unit: billion VND 2015 2016 A. LIABILITIES I. Short-term Liabilities 1. Short-term Borrowings and Liabilities 2. Taxes and other payables to the State budget II. Long-term liabilities 1. Long-term borrowings and liabilities 2. Long-term provisions for payables B. OWNER'S EQUITY TOTAL LIABILITIES AND OWNER'S EQUITY I. Cash Flow From Operating activities Depreciation of fixed assets Unrealized gain/loss from exchange rate differences Net Cash Flow From Operating activities II. Cash Flow From Investing activities Expenditures on purchase and construction of fixed assets and long-term assets Net Cash Flow From Investing activities III. Cash Flow From Financial activities Net Cash Flow From Financial activities Effect of exchange rate fluctuations Net cash flow during the fiscal year 154
REPORT DISCLAIMER Report disclaimer This document has been prepared in good faith on the basis of information available at the date of publication without any independent verification. VIRAC has produced this report for private circulation to professional clients only. All information and statistical data herein have been obtained from sources we believe to be reliable and made to ensure the accuracy of the contents of the pages of the report at the time of preparation. Such information has not been independently verified and VIRAC makes no representation or warranty, whether express or implied, of any kind with respect to the document and its contents, information and materials. The content found in this report is proprietary to VIRAC and is provided solely for your personal and non-commercial use. You agree that you will not use this report for any purpose that is unlawful and that you will not reproduce the report or redistribute it outside your organization, or place it on a website for public access without the express written permission of VIRAC. SHOULD YOU NEED ANY ASSISTANCE, PLEASE CONTACT US: VIETNAM INDUSTRY RESEARCH AND CONSULTANCY (VIRAC JSC.,) 6M h Floor, Anh Minh Building, 36 Hoang Cau, O Cho Dua, Dong Da, Hanoi, Vietnam Website: http://virac.com.vn/ Email: viracresearch@virac.com.vn Tel: +84 463289520
Thank you! 156