End-of-day quote
Ho Chi Minh S.E.
23:00:00 08/05/2024 BST
|
5-day change
|
1st Jan Change
|
22,100
VND
|
-0.67%
|
|
+3.27%
|
-9.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,232,516
|
7,081,750
|
7,571,140
|
8,305,223
|
7,052,963
|
6,362,060
|
-
|
-
|
Enterprise Value (EV)
1 |
7,423,173
|
7,794,913
|
7,780,152
|
8,305,223
|
8,251,810
|
6,362,060
|
6,362,060
|
6,362,060
|
P/E ratio
|
8.46
x
|
11.7
x
|
14.8
x
|
11.7
x
|
15.1
x
|
55.1
x
|
13.9
x
|
7
x
|
Yield
|
11.5%
|
8.13%
|
7.6%
|
-
|
-
|
7.69%
|
7.47%
|
13.6%
|
Capitalization / Revenue
|
0.81
x
|
1.16
x
|
1.23
x
|
0.95
x
|
1.11
x
|
1.39
x
|
0.96
x
|
0.71
x
|
EV / Revenue
|
0.81
x
|
1.16
x
|
1.23
x
|
0.95
x
|
1.11
x
|
1.39
x
|
0.96
x
|
0.71
x
|
EV / EBITDA
|
3.95
x
|
4.71
x
|
5.9
x
|
5.66
x
|
6.13
x
|
9.45
x
|
6.48
x
|
5.37
x
|
EV / FCF
|
3.26
x
|
5.12
x
|
7.06
x
|
6.01
x
|
8.27
x
|
5.58
x
|
4.88
x
|
6.54
x
|
FCF Yield
|
30.7%
|
19.5%
|
14.2%
|
16.6%
|
12.1%
|
17.9%
|
20.5%
|
15.3%
|
Price to Book
|
-
|
1.65
x
|
1.79
x
|
1.8
x
|
1.62
x
|
1.57
x
|
1.67
x
|
-
|
Nbr of stocks (in thousands)
|
287,876
|
287,876
|
287,876
|
287,876
|
287,876
|
287,876
|
-
|
-
|
Reference price
2 |
21,650
|
24,600
|
26,300
|
28,850
|
24,500
|
22,100
|
22,100
|
22,100
|
Announcement Date
|
20/01/20
|
19/01/21
|
20/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,653,692
|
6,082,248
|
6,149,584
|
8,785,955
|
6,382,599
|
4,571,800
|
6,657,571
|
8,959,500
|
EBITDA
1 |
1,577,877
|
1,502,401
|
1,283,348
|
1,467,348
|
1,151,130
|
673,000
|
981,250
|
1,185,000
|
EBIT
1 |
887,599
|
809,755
|
592,883
|
778,510
|
463,916
|
101,000
|
552,000
|
1,035,000
|
Operating Margin
|
11.6%
|
13.31%
|
9.64%
|
8.86%
|
7.27%
|
2.21%
|
8.29%
|
11.55%
|
Earnings before Tax (EBT)
1 |
800,225
|
663,276
|
565,839
|
778,892
|
536,228
|
123,667
|
353,750
|
1,177,000
|
Net income
1 |
759,283
|
625,244
|
533,789
|
729,324
|
495,788
|
10,750
|
581,000
|
896,500
|
Net margin
|
9.92%
|
10.28%
|
8.68%
|
8.3%
|
7.77%
|
0.24%
|
8.73%
|
10.01%
|
EPS
2 |
2,558
|
2,095
|
1,778
|
2,457
|
1,624
|
401.3
|
1,592
|
3,156
|
Free Cash Flow
1 |
1,912,284
|
1,383,501
|
1,071,820
|
1,381,952
|
853,101
|
1,139,333
|
1,303,000
|
972,500
|
FCF margin
|
24.99%
|
22.75%
|
17.43%
|
15.73%
|
13.37%
|
24.92%
|
19.57%
|
10.85%
|
FCF Conversion (EBITDA)
|
121.19%
|
92.09%
|
83.52%
|
94.18%
|
74.11%
|
169.29%
|
132.79%
|
82.07%
|
FCF Conversion (Net income)
|
251.85%
|
221.27%
|
200.79%
|
189.48%
|
172.07%
|
10,598.45%
|
224.27%
|
108.48%
|
Dividend per Share
2 |
2,500
|
2,000
|
1,999
|
-
|
-
|
1,700
|
1,650
|
3,000
|
Announcement Date
|
20/01/20
|
19/01/21
|
20/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2024 Q1
|
---|
Net sales
1 |
2,687,969
|
-
|
2,168,333
|
-
|
-
|
261,907
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-228,643
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-87.3%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-158,159
|
Net income
|
365,034
|
524,618
|
198,979
|
5,757
|
233,821
|
-
|
Net margin
|
13.58%
|
-
|
9.18%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
788.0
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/07/22
|
18/07/22
|
19/10/22
|
19/01/23
|
20/04/23
|
22/04/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
1,190,657
|
713,163
|
209,012
|
-
|
1,198,847
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7546
x
|
0.4747
x
|
0.1629
x
|
-
|
1.041
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,912,284
|
1,383,501
|
1,071,820
|
1,381,952
|
853,101
|
1,139,333
|
1,303,000
|
972,500
|
ROE (net income / shareholders' equity)
|
19.4%
|
14.8%
|
12.5%
|
16.8%
|
11.1%
|
0.14%
|
13.6%
|
22.3%
|
ROA (Net income/ Total Assets)
|
9.25%
|
8.97%
|
8.21%
|
10.5%
|
6.23%
|
0%
|
7.55%
|
11%
|
Assets
1 |
8,208,286
|
6,972,724
|
6,502,692
|
6,954,683
|
7,957,940
|
430,000,000
|
7,695,364
|
8,150,000
|
Book Value Per Share
2 |
-
|
14,928
|
14,706
|
16,027
|
15,140
|
14,084
|
13,236
|
-
|
Cash Flow per Share
2 |
-
|
4,246
|
3,732
|
-
|
2,975
|
4,607
|
4,411
|
-
|
Capex
1 |
5,195
|
1,199
|
2,525
|
1,459
|
3,408
|
2,333
|
2,333
|
3,000
|
Capex / Sales
|
0.07%
|
0.02%
|
0.04%
|
0.02%
|
0.05%
|
0.05%
|
0.04%
|
0.03%
|
Announcement Date
|
20/01/20
|
19/01/21
|
20/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Last Close Price
22,100
VND Average target price
25,533
VND Spread / Average Target +15.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.80% | 252M | | +19.81% | 16.84B | | -6.74% | 13.26B | | +29.85% | 11.64B | | +33.62% | 11.39B | | +22.69% | 5.36B | | -5.29% | 4.43B | | +26.79% | 4.31B | | +3.09% | 3.86B | | +14.52% | 3.54B |
Fossil Fuel IPPs
|