End-of-day quote
Ho Chi Minh S.E.
23:00:00 06/05/2024 BST
|
5-day change
|
1st Jan Change
|
92,900
VND
|
-0.11%
|
|
+1.86%
|
+15.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
334,540,746
|
363,099,102
|
372,923,177
|
378,601,326
|
519,226,578
|
-
|
-
|
Enterprise Value (EV)
1 |
334,540,746
|
363,099,102
|
372,923,177
|
378,601,326
|
519,226,578
|
519,226,578
|
519,226,578
|
P/E ratio
|
18
x
|
19.7
x
|
13.3
x
|
12.7
x
|
15.4
x
|
13.3
x
|
11.1
x
|
Yield
|
0.89%
|
1.23%
|
1.52%
|
-
|
1.24%
|
1.4%
|
1.36%
|
Capitalization / Revenue
|
7.32
x
|
7.41
x
|
6.58
x
|
5.56
x
|
6.61
x
|
5.87
x
|
4.99
x
|
EV / Revenue
|
7.32
x
|
7.41
x
|
6.58
x
|
5.56
x
|
6.61
x
|
5.87
x
|
4.99
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.9
x
|
3.86
x
|
2.63
x
|
2.75
x
|
2.59
x
|
2.23
x
|
1.86
x
|
Nbr of stocks (in thousands)
|
5,589,115
|
5,589,115
|
5,589,115
|
5,589,102
|
5,589,091
|
-
|
-
|
Reference price
2 |
59,856
|
64,965
|
66,723
|
67,739
|
92,900
|
92,900
|
92,900
|
Announcement Date
|
21/01/20
|
21/01/21
|
28/01/22
|
31/01/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
45,730,381
|
48,998,854
|
56,711,075
|
68,082,767
|
78,502,377
|
88,405,862
|
104,005,929
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
29,913,127
|
32,961,370
|
39,136,497
|
46,822,878
|
53,755,600
|
59,984,940
|
71,659,167
|
Operating Margin
|
65.41%
|
67.27%
|
69.01%
|
68.77%
|
68.48%
|
67.85%
|
68.9%
|
Earnings before Tax (EBT)
1 |
23,122,698
|
23,044,590
|
27,375,696
|
37,358,660
|
45,641,348
|
52,742,341
|
63,683,583
|
Net income
1 |
18,513,926
|
18,446,676
|
21,908,052
|
29,892,285
|
36,462,267
|
42,917,417
|
52,127,155
|
Net margin
|
40.48%
|
37.65%
|
38.63%
|
43.91%
|
46.45%
|
48.55%
|
50.12%
|
EPS
2 |
3,320
|
3,301
|
5,002
|
5,348
|
6,031
|
6,963
|
8,394
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
530.9
|
796.3
|
1,016
|
-
|
1,150
|
1,300
|
1,260
|
Announcement Date
|
21/01/20
|
21/01/21
|
28/01/22
|
31/01/23
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
14,869,393
|
-
|
-
|
-
|
18,517,174
|
17,470,000
|
17,189,053
|
18,500,428
|
18,565,078
|
21,294,934
|
21,005,139
|
22,079,279
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,812,612
|
-
|
10,157
|
-
|
13,242,920
|
11,814,000
|
10,544,771
|
12,921,000
|
13,202,000
|
16,197,000
|
-
|
-
|
Operating Margin
|
79.44%
|
-
|
-
|
-
|
71.52%
|
67.62%
|
61.35%
|
69.84%
|
71.11%
|
76.06%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
8,064,414
|
-
|
7,423
|
-
|
11,221,344
|
9,278,000
|
9,051,164
|
10,516,808
|
10,487,331
|
12,442,709
|
12,008,205
|
12,679,244
|
Net income
1 |
6,451,239
|
7,962,184
|
5,937
|
-
|
8,986,435
|
7,419,000
|
7,268,919
|
8,407,702
|
8,383,980
|
9,942,642
|
9,600,109
|
10,136,695
|
Net margin
|
43.39%
|
-
|
-
|
-
|
48.53%
|
42.47%
|
42.29%
|
45.45%
|
45.16%
|
46.69%
|
45.7%
|
45.91%
|
EPS
2 |
1,472
|
1,424
|
-
|
-
|
1,608
|
1,568
|
1,301
|
1,524
|
1,574
|
1,266
|
1,718
|
1,814
|
Dividend per Share
2 |
1,016
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/22
|
29/04/22
|
25/07/22
|
31/10/22
|
28/04/23
|
28/07/23
|
30/10/23
|
-
|
-
|
-
|
-
|
-
|
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)
|
25.1%
|
21.1%
|
21.4%
|
24.2%
|
19.6%
|
18.5%
|
18.6%
|
ROA (Net income/ Total Assets)
|
1.61%
|
1.45%
|
1.6%
|
1.85%
|
1.83%
|
1.86%
|
1.96%
|
Assets
1 |
1,149,005,523
|
1,274,522,642
|
1,370,495,261
|
1,614,577,347
|
1,992,887,412
|
2,311,364,538
|
2,656,837,660
|
Book Value Per Share
2 |
15,328
|
16,820
|
25,360
|
24,673
|
35,813
|
41,633
|
50,063
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/01/20
|
21/01/21
|
28/01/22
|
31/01/23
|
-
|
-
|
-
|
Last Close Price
92,900
VND Average target price
101,590
VND Spread / Average Target +9.35% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.69% | 20.44B | | +12.73% | 551B | | +12.38% | 296B | | +12.30% | 250B | | +22.43% | 210B | | +11.83% | 171B | | +20.13% | 169B | | +13.53% | 166B | | +3.47% | 143B | | -13.21% | 137B |
Other Banks
|