End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
28,200
VND
|
-0.88%
|
|
+5.22%
|
+0.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,126,717
|
30,481,743
|
59,384,295
|
42,417,354
|
53,163,083
|
-
|
-
|
Enterprise Value (EV)
1 |
18,126,717
|
30,481,743
|
59,384,295
|
42,417,354
|
53,163,083
|
53,163,083
|
53,163,083
|
P/E ratio
|
8.98
x
|
12.4
x
|
19.3
x
|
8.41
x
|
6.35
x
|
4.46
x
|
3.31
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.3
x
|
1.79
x
|
3.23
x
|
1.62
x
|
1.63
x
|
1.34
x
|
1.02
x
|
EV / Revenue
|
1.3
x
|
1.79
x
|
3.23
x
|
1.62
x
|
1.63
x
|
1.34
x
|
1.02
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.68
x
|
1.05
x
|
1.73
x
|
1.1
x
|
0.98
x
|
0.79
x
|
-
|
Nbr of stocks (in thousands)
|
1,803,653
|
1,803,653
|
1,885,216
|
1,885,216
|
1,885,216
|
-
|
-
|
Reference price
2 |
10,050
|
16,900
|
31,500
|
22,500
|
28,200
|
28,200
|
28,200
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/28/22
|
3/31/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,984,131
|
17,003,366
|
18,395,135
|
26,141,290
|
32,618,568
|
39,579,101
|
52,032,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,369,635
|
6,255,650
|
7,835,746
|
15,220,573
|
18,954,808
|
23,039,286
|
31,751,000
|
Operating Margin
|
38.4%
|
36.79%
|
42.6%
|
58.22%
|
58.11%
|
58.21%
|
61.02%
|
Earnings before Tax (EBT)
1 |
3,216,746
|
3,339,280
|
4,400,026
|
6,339,072
|
12,404,822
|
17,527,865
|
23,385,000
|
Net income
1 |
2,454,864
|
2,681,981
|
3,411,496
|
5,040,695
|
10,431,687
|
14,022,432
|
18,708,000
|
Net margin
|
17.55%
|
15.77%
|
18.55%
|
19.28%
|
31.98%
|
35.43%
|
35.95%
|
EPS
2 |
1,119
|
1,368
|
1,630
|
2,674
|
4,439
|
6,326
|
8,510
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/28/22
|
3/31/23
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
-
|
-
|
6,413,319
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
2,372,538
|
-
|
Net income
1 |
1,211,607
|
1,925,126
|
1,634,592
|
Net margin
|
-
|
-
|
25.49%
|
EPS
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
10/29/22
|
7/28/23
|
10/30/23
|
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)
|
9.56%
|
9.63%
|
10.8%
|
13.8%
|
20.7%
|
24.2%
|
24.7%
|
ROA (Net income/ Total Assets)
|
0.57%
|
0.57%
|
0.67%
|
0.91%
|
1.43%
|
1.7%
|
2%
|
Assets
1 |
429,848,363
|
473,095,960
|
506,833,457
|
556,509,379
|
732,048,193
|
824,848,941
|
935,400,000
|
Book Value Per Share
2 |
14,826
|
16,054
|
18,174
|
20,489
|
28,805
|
35,841
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/28/22
|
3/31/23
|
-
|
-
|
-
|
Last Close Price
28,200
VND Average target price
38,910
VND Spread / Average Target +37.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.89% | 2.1B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|