End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
118,800
VND
|
+2.33%
|
|
+10.00%
|
+25.85%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,024,935
|
7,601,946
|
27,355,641
|
22,368,949
|
35,851,082
|
45,117,675
|
-
|
-
|
Enterprise Value (EV)
1 |
3,024,935
|
7,601,946
|
27,355,641
|
22,368,949
|
35,851,082
|
33,704,675
|
31,643,875
|
27,556,575
|
P/E ratio
|
5.57
x
|
8.92
x
|
12.2
x
|
4.27
x
|
12.3
x
|
12.1
x
|
9.45
x
|
9.99
x
|
Yield
|
-
|
3.79%
|
0.63%
|
5.09%
|
-
|
2.58%
|
2.64%
|
3.07%
|
Capitalization / Revenue
|
-
|
1.22
x
|
2.86
x
|
1.55
x
|
3.67
x
|
3.88
x
|
3.03
x
|
3.11
x
|
EV / Revenue
|
-
|
1.22
x
|
2.86
x
|
1.55
x
|
3.67
x
|
2.9
x
|
2.13
x
|
1.9
x
|
EV / EBITDA
|
-
|
5.89
x
|
9.36
x
|
3.55
x
|
9.31
x
|
7.8
x
|
5.77
x
|
4.96
x
|
EV / FCF
|
-
|
9.18
x
|
11.5
x
|
-
|
23.1
x
|
11.2
x
|
10.1
x
|
5.96
x
|
FCF Yield
|
-
|
10.9%
|
8.66%
|
-
|
4.33%
|
8.9%
|
9.91%
|
16.8%
|
Price to Book
|
-
|
1.95
x
|
4.52
x
|
2.14
x
|
-
|
2.9
x
|
2.52
x
|
-
|
Nbr of stocks (in thousands)
|
355,780
|
371,246
|
371,243
|
379,778
|
379,778
|
379,778
|
-
|
-
|
Reference price
2 |
8,502
|
20,477
|
73,687
|
58,900
|
94,400
|
118,800
|
118,800
|
118,800
|
Announcement Date
|
1/31/20
|
1/19/21
|
1/19/22
|
1/18/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
6,236,414
|
9,550,388
|
14,444,111
|
9,760,984
|
11,616,600
|
14,886,750
|
14,519,000
|
EBITDA
1 |
-
|
1,291,279
|
2,923,101
|
6,293,768
|
3,850,808
|
4,319,950
|
5,487,275
|
5,556,550
|
EBIT
1 |
-
|
1,023,409
|
2,644,495
|
6,380,878
|
3,498,389
|
3,906,760
|
5,007,220
|
5,061,550
|
Operating Margin
|
-
|
16.41%
|
27.69%
|
44.18%
|
35.84%
|
33.63%
|
33.64%
|
34.86%
|
Earnings before Tax (EBT)
1 |
-
|
1,001,153
|
2,637,119
|
6,374,977
|
3,497,006
|
4,331,850
|
5,409,725
|
5,796,900
|
Net income
1 |
566,145
|
906,566
|
2,388,716
|
5,567,840
|
3,108,753
|
3,855,540
|
4,862,380
|
5,114,650
|
Net margin
|
-
|
14.54%
|
25.01%
|
38.55%
|
31.85%
|
33.19%
|
32.66%
|
35.23%
|
EPS
2 |
1,526
|
2,295
|
6,048
|
13,781
|
7,695
|
9,851
|
12,572
|
11,895
|
Free Cash Flow
1 |
-
|
828,114
|
2,369,162
|
-
|
1,553,945
|
2,998,200
|
3,135,050
|
4,625,000
|
FCF margin
|
-
|
13.28%
|
24.81%
|
-
|
15.92%
|
25.81%
|
21.06%
|
31.85%
|
FCF Conversion (EBITDA)
|
-
|
64.13%
|
81.05%
|
-
|
40.35%
|
69.4%
|
57.13%
|
83.24%
|
FCF Conversion (Net income)
|
-
|
91.35%
|
99.18%
|
-
|
49.99%
|
77.76%
|
64.48%
|
90.43%
|
Dividend per Share
2 |
-
|
775.3
|
460.8
|
3,000
|
-
|
3,067
|
3,133
|
3,650
|
Announcement Date
|
1/31/20
|
1/19/21
|
1/19/22
|
1/18/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
---|
Net sales
|
-
|
-
|
3,111,502
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
1,304,063
|
1,413,949
|
1,032,402
|
843,440
|
Net margin
|
-
|
-
|
33.18%
|
-
|
EPS
2 |
-
|
3,500
|
-
|
2,136
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/19/22
|
10/19/22
|
1/18/23
|
7/21/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
11,413,000
|
13,473,800
|
17,561,100
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
828,114
|
2,369,162
|
-
|
1,553,945
|
2,998,200
|
3,135,050
|
4,625,000
|
ROE (net income / shareholders' equity)
|
-
|
25.1%
|
48%
|
67.4%
|
27.7%
|
29.8%
|
30.1%
|
26.1%
|
ROA (Net income/ Total Assets)
|
-
|
17.1%
|
33.6%
|
51%
|
21.5%
|
23.5%
|
25.2%
|
21.2%
|
Assets
1 |
-
|
5,297,817
|
7,107,159
|
10,917,976
|
14,448,431
|
16,392,602
|
19,314,320
|
24,182,742
|
Book Value Per Share
2 |
-
|
10,499
|
16,304
|
27,520
|
-
|
41,006
|
47,165
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
298,504
|
216,900
|
172,958
|
257,558
|
1,046,000
|
1,189,500
|
312,333
|
Capex / Sales
|
-
|
4.79%
|
2.27%
|
1.2%
|
2.64%
|
9%
|
7.99%
|
2.15%
|
Announcement Date
|
1/31/20
|
1/19/21
|
1/19/22
|
1/18/23
|
1/22/24
|
-
|
-
|
-
|
Last Close Price
118,800
VND Average target price
139,180
VND Spread / Average Target +17.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.85% | 1.78B | | -0.19% | 74.89B | | +0.09% | 46.52B | | -4.19% | 30.82B | | +9.85% | 18.19B | | -10.05% | 11.54B | | +6.39% | 11.24B | | -8.09% | 9.73B | | +2.79% | 9.4B | | +6.35% | 9.37B |
Diversified Chemicals
|