End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
43,050
VND
|
-0.12%
|
|
-2.60%
|
+5.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,111,996
|
3,222,331
|
4,646,175
|
4,343,174
|
3,772,806
|
3,986,312
|
-
|
Enterprise Value (EV)
1 |
1,111,996
|
3,222,331
|
4,646,175
|
4,343,174
|
3,772,806
|
3,986,312
|
3,986,312
|
P/E ratio
|
6.06
x
|
13.8
x
|
38.4
x
|
18.3
x
|
33.2
x
|
31
x
|
25.7
x
|
Yield
|
2.6%
|
0.96%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.31
x
|
0.93
x
|
1.31
x
|
1
x
|
1.13
x
|
1.08
x
|
1.03
x
|
EV / Revenue
|
0.31
x
|
0.93
x
|
1.31
x
|
1
x
|
1.13
x
|
1.08
x
|
1.03
x
|
EV / EBITDA
|
2,730,939
x
|
7,106,979
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
2,460,639
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.98
x
|
2.73
x
|
2.21
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
92,610
|
92,606
|
92,603
|
92,600
|
92,584
|
92,597
|
-
|
Reference price
2 |
12,007
|
34,796
|
50,173
|
46,903
|
40,750
|
43,050
|
43,050
|
Announcement Date
|
1/20/20
|
3/25/21
|
1/20/22
|
1/30/23
|
1/22/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,644,200
|
3,469,717
|
3,535,416
|
4,337,389
|
3,324,825
|
3,700,000
|
3,869,000
|
EBITDA
|
407,185
|
453,404
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
292,133
|
-
|
159,203
|
362,688
|
214,840
|
269,000
|
309,000
|
Operating Margin
|
8.02%
|
-
|
4.5%
|
8.36%
|
6.46%
|
7.27%
|
7.99%
|
Earnings before Tax (EBT)
1 |
274,033
|
343,255
|
178,499
|
350,305
|
188,819
|
230,000
|
277,000
|
Net income
1 |
215,726
|
275,243
|
142,517
|
279,345
|
131,907
|
172,500
|
222,000
|
Net margin
|
5.92%
|
7.93%
|
4.03%
|
6.44%
|
3.97%
|
4.66%
|
5.74%
|
EPS
2 |
1,980
|
2,526
|
1,308
|
2,565
|
1,228
|
1,389
|
1,677
|
Free Cash Flow
|
451,914
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
12.4%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
110.98%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
209.48%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
312.7
|
334.6
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/20/20
|
3/25/21
|
1/20/22
|
1/30/23
|
1/22/24
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2022 S1
|
2024 Q1
|
---|
Net sales
1 |
-
|
-
|
973,050
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
1 |
120,990
|
127,818
|
62,375
|
Net margin
|
-
|
-
|
6.41%
|
EPS
|
1,110
|
1,173
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
7/20/21
|
7/21/22
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
451,914
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.1%
|
18.1%
|
8.56%
|
15.2%
|
6.61%
|
9.1%
|
10.7%
|
ROA (Net income/ Total Assets)
|
6.99%
|
9.33%
|
4.33%
|
7.89%
|
3.9%
|
5.4%
|
6.2%
|
Assets
1 |
3,085,066
|
2,949,612
|
3,291,389
|
3,541,727
|
3,378,247
|
3,194,444
|
3,580,645
|
Book Value Per Share
|
-
|
17,605
|
18,355
|
21,267
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
75,025
|
-
|
117,041
|
-
|
-
|
-
|
-
|
Capex / Sales
|
2.06%
|
-
|
3.31%
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/20/20
|
3/25/21
|
1/20/22
|
1/30/23
|
1/22/24
|
-
|
-
|
Last Close Price
43,050
VND Average target price
45,750
VND Spread / Average Target +6.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.64% | 157M | | +7.99% | 422B | | +4.73% | 143B | | -28.67% | 45.92B | | +16.55% | 18.73B | | +15.45% | 10.64B | | +27.75% | 8.41B | | -9.08% | 6.41B | | +29.34% | 6.32B | | +10.13% | 5.94B |
Other Apparel & Accessories
|