End-of-day quote
HANOI S.E.
|
- VND
|
-
|
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
919,993
|
399,997
|
439,997
|
399,997
|
399,997
|
399,997
|
Enterprise Value (EV)
1 |
2,362,928
|
1,305,299
|
1,401,281
|
1,269,606
|
637,933
|
418,688
|
P/E ratio
|
-2.31
x
|
-1.53
x
|
-2.06
x
|
-4.12
x
|
5.23
x
|
8.51
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.24
x
|
0.12
x
|
0.22
x
|
0.26
x
|
0.19
x
|
0.22
x
|
EV / Revenue
|
0.63
x
|
0.39
x
|
0.7
x
|
0.82
x
|
0.31
x
|
0.23
x
|
EV / EBITDA
|
-10.1
x
|
-4.6
x
|
-4.43
x
|
-11.7
x
|
-14.3
x
|
5.01
x
|
EV / FCF
|
-5.95
x
|
3.96
x
|
-117
x
|
-6.2
x
|
0.92
x
|
1.89
x
|
FCF Yield
|
-16.8%
|
25.2%
|
-0.85%
|
-16.1%
|
109%
|
52.9%
|
Price to Book
|
1.16
x
|
0.83
x
|
1.64
x
|
1.91
x
|
1.33
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
399,997
|
399,997
|
399,997
|
399,997
|
399,997
|
399,997
|
Reference price
2 |
2,300
|
1,000
|
1,100
|
1,000
|
1,000
|
1,000
|
Announcement Date
|
17/04/18
|
18/04/19
|
20/04/20
|
31/03/21
|
18/04/23
|
18/04/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
3,769,260
|
3,345,115
|
1,997,592
|
1,554,539
|
2,058,601
|
1,782,910
|
EBITDA
1 |
-233,216
|
-283,898
|
-315,989
|
-108,541
|
-44,671
|
83,489
|
EBIT
1 |
-356,832
|
-395,533
|
-413,612
|
-191,857
|
-109,922
|
35,931
|
Operating Margin
|
-9.47%
|
-11.82%
|
-20.71%
|
-12.34%
|
-5.34%
|
2.02%
|
Earnings before Tax (EBT)
1 |
-415,263
|
-388,237
|
-387,621
|
-170,131
|
49,019
|
2,701
|
Net income
1 |
-398,489
|
-260,759
|
-213,571
|
-97,030
|
76,511
|
47,013
|
Net margin
|
-10.57%
|
-7.8%
|
-10.69%
|
-6.24%
|
3.72%
|
2.64%
|
EPS
2 |
-996.3
|
-651.9
|
-533.9
|
-242.6
|
191.3
|
117.5
|
Free Cash Flow
1 |
-397,120
|
329,230
|
-11,937
|
-204,910
|
696,484
|
221,333
|
FCF margin
|
-10.54%
|
9.84%
|
-0.6%
|
-13.18%
|
33.83%
|
12.41%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
265.1%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
910.3%
|
470.79%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/04/18
|
18/04/19
|
20/04/20
|
31/03/21
|
18/04/23
|
18/04/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
1,442,935
|
905,302
|
961,284
|
869,609
|
237,936
|
18,691
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-6.187
x
|
-3.189
x
|
-3.042
x
|
-8.012
x
|
-5.326
x
|
0.2239
x
|
Free Cash Flow
1 |
-397,120
|
329,230
|
-11,937
|
-204,910
|
696,484
|
221,333
|
ROE (net income / shareholders' equity)
|
-15.4%
|
-18.9%
|
-23.2%
|
-12.7%
|
4.61%
|
0.36%
|
ROA (Net income/ Total Assets)
|
-1.74%
|
-2.12%
|
-2.54%
|
-1.36%
|
-0.94%
|
0.34%
|
Assets
1 |
22,849,122
|
12,312,141
|
8,401,026
|
7,112,059
|
-8,111,877
|
13,888,651
|
Book Value Per Share
2 |
1,977
|
1,201
|
671.0
|
523.0
|
750.0
|
854.0
|
Cash Flow per Share
2 |
2,253
|
2,157
|
915.0
|
669.0
|
974.0
|
1,404
|
Capex
1 |
14,311
|
568
|
10,932
|
3,197
|
816
|
5,352
|
Capex / Sales
|
0.38%
|
0.02%
|
0.55%
|
0.21%
|
0.04%
|
0.3%
|
Announcement Date
|
17/04/18
|
18/04/19
|
20/04/20
|
31/03/21
|
18/04/23
|
18/04/23
|
|
1st Jan change
|
Capi.
|
---|
| 0.00% | 16.91M | | +0.40% | 70.69B | | +2.80% | 60B | | +31.34% | 41.49B | | +18.50% | 32.76B | | +9.99% | 28.88B | | +18.13% | 21.38B | | +12.32% | 19.04B | | +85.07% | 18.74B | | +35.34% | 17.24B |
Other Construction & Engineering
|