End-of-day quote
HANOI S.E.
23:00:00 14/05/2023 BST
|
5-day change
|
1st Jan Change
|
1,300
VND
|
+8.33%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
143,550
|
54,450
|
59,400
|
69,300
|
396,000
|
84,150
|
Enterprise Value (EV)
1 |
447,436
|
333,564
|
333,201
|
258,738
|
509,353
|
192,931
|
P/E ratio
|
6.16
x
|
4.14
x
|
9.92
x
|
-1.71
x
|
-12
x
|
-7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.25
x
|
0.08
x
|
0.09
x
|
0.21
x
|
2.08
x
|
0.37
x
|
EV / Revenue
|
0.77
x
|
0.52
x
|
0.52
x
|
0.79
x
|
2.68
x
|
0.84
x
|
EV / EBITDA
|
5.98
x
|
5.56
x
|
7.75
x
|
35
x
|
57.6
x
|
8.15
x
|
EV / FCF
|
-24.5
x
|
37.7
x
|
-34.5
x
|
4.37
x
|
5.73
x
|
22.7
x
|
FCF Yield
|
-4.07%
|
2.65%
|
-2.9%
|
22.9%
|
17.4%
|
4.4%
|
Price to Book
|
0.26
x
|
0.1
x
|
0.11
x
|
0.13
x
|
0.81
x
|
0.18
x
|
Nbr of stocks (in thousands)
|
49,500
|
49,500
|
49,500
|
49,500
|
49,500
|
49,500
|
Reference price
2 |
2,900
|
1,100
|
1,200
|
1,400
|
8,000
|
1,700
|
Announcement Date
|
22/03/18
|
01/02/19
|
03/04/20
|
31/03/21
|
01/04/22
|
29/03/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
583,683
|
644,462
|
636,002
|
325,795
|
190,197
|
229,235
|
EBITDA
1 |
74,856
|
60,005
|
43,005
|
7,387
|
8,839
|
23,659
|
EBIT
1 |
51,622
|
38,706
|
24,512
|
-19,518
|
-21,106
|
-3,218
|
Operating Margin
|
8.84%
|
6.01%
|
3.85%
|
-5.99%
|
-11.1%
|
-1.4%
|
Earnings before Tax (EBT)
1 |
29,391
|
16,460
|
7,505
|
-40,630
|
-33,068
|
-12,021
|
Net income
1 |
23,316
|
13,156
|
5,990
|
-40,630
|
-33,068
|
-12,021
|
Net margin
|
3.99%
|
2.04%
|
0.94%
|
-12.47%
|
-17.39%
|
-5.24%
|
EPS
2 |
471.0
|
265.8
|
121.0
|
-821.0
|
-668.0
|
-243.0
|
Free Cash Flow
1 |
-18,226
|
8,855
|
-9,655
|
59,168
|
88,839
|
8,494
|
FCF margin
|
-3.12%
|
1.37%
|
-1.52%
|
18.16%
|
46.71%
|
3.71%
|
FCF Conversion (EBITDA)
|
-
|
14.76%
|
-
|
800.94%
|
1,005.03%
|
35.9%
|
FCF Conversion (Net income)
|
-
|
67.31%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/03/18
|
01/02/19
|
03/04/20
|
31/03/21
|
01/04/22
|
29/03/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
303,886
|
279,114
|
273,801
|
189,438
|
113,353
|
108,781
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.06
x
|
4.651
x
|
6.367
x
|
25.64
x
|
12.82
x
|
4.598
x
|
Free Cash Flow
1 |
-18,226
|
8,855
|
-9,655
|
59,168
|
88,839
|
8,494
|
ROE (net income / shareholders' equity)
|
4.36%
|
2.39%
|
1.07%
|
-7.48%
|
-6.53%
|
-2.49%
|
ROA (Net income/ Total Assets)
|
3.64%
|
2.6%
|
1.68%
|
-1.5%
|
-1.95%
|
-0.32%
|
Assets
1 |
641,029
|
506,108
|
357,491
|
2,715,878
|
1,691,558
|
3,704,575
|
Book Value Per Share
2 |
11,009
|
11,272
|
11,389
|
10,565
|
9,894
|
9,648
|
Cash Flow per Share
2 |
73.30
|
73.90
|
81.00
|
121.0
|
52.10
|
138.0
|
Capex
1 |
27,938
|
147,008
|
1,151
|
3,438
|
259
|
585
|
Capex / Sales
|
4.79%
|
22.81%
|
0.18%
|
1.06%
|
0.14%
|
0.26%
|
Announcement Date
|
22/03/18
|
01/02/19
|
03/04/20
|
31/03/21
|
01/04/22
|
29/03/23
|
|