End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
21,100
VND
|
-0.24%
|
|
0.00%
|
+7.65%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,944,166
|
73,463,664
|
40,045,786
|
49,721,428
|
53,526,639
|
-
|
-
|
Enterprise Value (EV)
1 |
35,944,166
|
73,463,664
|
40,045,786
|
49,721,428
|
53,526,639
|
53,526,639
|
53,526,639
|
P/E ratio
|
6.75
x
|
11.6
x
|
4.78
x
|
5.88
x
|
5.44
x
|
4.61
x
|
3.88
x
|
Yield
|
-
|
-
|
-
|
-
|
4.74%
|
4.74%
|
4.74%
|
Capitalization / Revenue
|
3.2
x
|
4.93
x
|
2.22
x
|
2.24
x
|
2.15
x
|
1.84
x
|
1.56
x
|
EV / Revenue
|
3.2
x
|
4.93
x
|
2.22
x
|
2.24
x
|
2.15
x
|
1.84
x
|
1.56
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
3.02
x
|
1.23
x
|
-
|
1.11
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
2,516,092
|
2,516,092
|
2,529,208
|
2,536,808
|
2,536,808
|
-
|
-
|
Reference price
2 |
14,286
|
29,198
|
15,833
|
19,600
|
21,100
|
21,100
|
21,100
|
Announcement Date
|
1/21/21
|
2/16/22
|
2/14/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,213,215
|
11,215,514
|
14,890,903
|
18,057,838
|
22,160,000
|
24,933,000
|
29,031,500
|
34,215,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
6,750,642
|
9,609,060
|
11,860,724
|
15,550,000
|
17,010,750
|
19,920,000
|
23,719,000
|
Operating Margin
|
-
|
60.19%
|
64.53%
|
65.68%
|
70.17%
|
68.23%
|
68.62%
|
69.32%
|
Earnings before Tax (EBT)
1 |
-
|
5,800,855
|
8,011,012
|
10,581,115
|
10,703,000
|
12,335,000
|
14,260,500
|
17,437,000
|
Net income
1 |
3,266,402
|
4,640,613
|
6,409,750
|
8,468,767
|
8,563,053
|
9,868,333
|
11,408,000
|
13,212,000
|
Net margin
|
52.57%
|
41.38%
|
43.04%
|
46.9%
|
38.64%
|
39.58%
|
39.3%
|
38.61%
|
EPS
2 |
-
|
2,118
|
2,510
|
3,309
|
3,332
|
3,876
|
4,573
|
5,435
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
1,000
|
1,000
|
1,000
|
Announcement Date
|
3/5/20
|
1/21/21
|
2/16/22
|
2/14/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 S1
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
5,642
|
Net income
1 |
2,155,111
|
-
|
Net margin
|
-
|
-
|
EPS
2 |
808.3
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
4/28/23
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
29.6%
|
30.3%
|
29.7%
|
-
|
24.2%
|
22.4%
|
23.6%
|
ROA (Net income/ Total Assets)
|
-
|
2.16%
|
2.31%
|
2.6%
|
-
|
2.23%
|
2.29%
|
2.46%
|
Assets
1 |
-
|
214,616,655
|
277,096,897
|
326,160,870
|
-
|
442,526,158
|
499,256,018
|
537,073,171
|
Book Value Per Share
2 |
-
|
-
|
9,654
|
12,910
|
-
|
18,969
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/5/20
|
1/21/21
|
2/16/22
|
2/14/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
21,100
VND Average target price
25,981
VND Spread / Average Target +23.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.65% | 2.11B | | +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
|