End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-05-12 pm EDT
|
5-day change
|
1st Jan Change
|
22,650
VND
|
+0.22%
|
|
-1.09%
|
+21.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,374,129
|
63,693,862
|
109,193,499
|
77,531,163
|
119,752,454
|
-
|
-
|
Enterprise Value (EV)
1 |
48,374,129
|
63,693,862
|
109,193,499
|
77,531,163
|
119,752,454
|
119,752,454
|
119,752,454
|
P/E ratio
|
5.78
x
|
7.68
x
|
8.6
x
|
4.43
x
|
5.12
x
|
4.37
x
|
3.68
x
|
Yield
|
2.65%
|
-
|
-
|
2.92%
|
2.94%
|
3.53%
|
3.38%
|
Capitalization / Revenue
|
2.69
x
|
3.14
x
|
4.17
x
|
2.15
x
|
2.38
x
|
1.98
x
|
1.5
x
|
EV / Revenue
|
2.69
x
|
3.14
x
|
4.17
x
|
2.15
x
|
2.38
x
|
1.98
x
|
1.5
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.27
x
|
1.33
x
|
1.83
x
|
1.02
x
|
1.1
x
|
0.88
x
|
0.78
x
|
Nbr of stocks (in thousands)
|
4,982,652
|
5,159,203
|
5,214,084
|
5,214,084
|
5,287,084
|
-
|
-
|
Reference price
2 |
9,709
|
12,346
|
20,942
|
14,870
|
22,650
|
22,650
|
22,650
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/28/22
|
3/20/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,999,997
|
20,277,795
|
26,199,554
|
36,023,122
|
50,384,760
|
60,534,278
|
79,666,787
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14,926,742
|
16,806,716
|
24,557,310
|
30,776,997
|
41,636,430
|
46,540,470
|
56,326,000
|
Operating Margin
|
82.93%
|
82.88%
|
93.73%
|
85.44%
|
82.64%
|
76.88%
|
70.7%
|
Earnings before Tax (EBT)
1 |
10,036,119
|
10,688,276
|
16,527,259
|
22,729,320
|
33,436,600
|
37,637,852
|
43,277,000
|
Net income
1 |
7,822,773
|
8,262,659
|
12,697,075
|
17,482,735
|
25,296,190
|
28,246,864
|
34,135,000
|
Net margin
|
43.46%
|
40.75%
|
48.46%
|
48.53%
|
50.21%
|
46.66%
|
42.85%
|
EPS
2 |
1,678
|
1,607
|
2,436
|
3,353
|
4,426
|
5,186
|
6,160
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
256.9
|
-
|
-
|
434.8
|
666.7
|
800.0
|
766.7
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/28/22
|
3/20/23
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
12,514,572
|
-
|
-
|
-
|
-
|
-
|
10,227,193
|
9,481,370
|
12,052,538
|
9,062,293
|
11,086,883
|
11,812,829
|
12,870,991
|
13,412,786
|
14,278,922
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
6,148,835
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
49.13%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
676.8
|
-
|
-
|
-
|
-
|
963.5
|
938.3
|
1,107
|
869.0
|
866.6
|
856.6
|
948.8
|
953.3
|
1,022
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
434.8
|
-
|
-
|
-
|
-
|
-
|
-
|
500.0
|
-
|
-
|
Announcement Date
|
7/21/21
|
1/28/22
|
6/20/22
|
9/20/22
|
12/20/22
|
3/20/23
|
4/27/23
|
7/31/23
|
10/30/23
|
4/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
22.1%
|
19.2%
|
23.6%
|
25.8%
|
22.4%
|
22%
|
21.7%
|
ROA (Net income/ Total Assets)
|
2.02%
|
1.82%
|
2.3%
|
2.62%
|
2.3%
|
2.6%
|
2.65%
|
Assets
1 |
386,902,072
|
453,235,201
|
551,088,325
|
667,835,642
|
1,099,834,330
|
1,088,091,834
|
1,288,113,208
|
Book Value Per Share
2 |
7,626
|
9,273
|
11,426
|
14,566
|
20,527
|
25,691
|
29,169
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/28/22
|
3/20/23
|
-
|
-
|
-
|
Last Close Price
22,650
VND Average target price
32,034
VND Spread / Average Target +41.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.45% | 4.7B | | +16.83% | 571B | | +13.48% | 299B | | +17.54% | 252B | | +24.46% | 214B | | +20.00% | 183B | | +23.83% | 170B | | +11.00% | 163B | | +6.70% | 148B | | -14.44% | 132B |
Other Banks
|