End-of-day quote
HANOI S.E.
|
- VND
|
-
|
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,891,619
|
8,381,428
|
13,201,298
|
11,998,751
|
-
|
-
|
Enterprise Value (EV)
1 |
24,891,619
|
8,381,428
|
13,201,298
|
11,998,751
|
11,998,751
|
11,998,751
|
P/E ratio
|
52.9
x
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
0.99
x
|
1.04
x
|
0.97
x
|
0.86
x
|
0.79
x
|
EV / Revenue
|
-
|
0.99
x
|
1.04
x
|
0.97
x
|
0.86
x
|
0.79
x
|
EV / EBITDA
|
-
|
6.99
x
|
16.1
x
|
9.37
x
|
66.7
x
|
29.3
x
|
EV / FCF
|
-
|
-2,634,903
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
1.59
x
|
1.57
x
|
1.61
x
|
Nbr of stocks (in thousands)
|
582,570
|
534,468
|
534,466
|
534,466
|
-
|
-
|
Reference price
2 |
42,727
|
15,682
|
24,700
|
22,450
|
22,450
|
22,450
|
Announcement Date
|
28/01/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
8,452,855
|
12,704,846
|
12,417,000
|
13,882,000
|
15,102,000
|
EBITDA
1 |
-
|
1,199,824
|
818,561
|
1,281,000
|
180,000
|
410,000
|
EBIT
1 |
-
|
924,082
|
475,352
|
289,000
|
183,000
|
164,000
|
Operating Margin
|
-
|
10.93%
|
3.74%
|
2.33%
|
1.32%
|
1.09%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
405,832
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
808.3
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-3,180,924
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-37.63%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-3,180,924
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
11.6%
|
5.36%
|
2.2%
|
1.4%
|
1.2%
|
ROA (Net income/ Total Assets)
|
-
|
2.48%
|
1.22%
|
0.7%
|
0.4%
|
0.4%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
1 |
-
|
-
|
-
|
14,134
|
14,343
|
13,901
|
Cash Flow per Share
|
-
|
-3,306
|
5,636
|
-
|
145.0
|
81.00
|
Capex
2 |
-
|
1,544,074
|
483,609
|
450,000
|
550,000
|
550,000
|
Capex / Sales
|
-
|
18.27%
|
3.81%
|
3.62%
|
3.96%
|
3.64%
|
Announcement Date
|
28/01/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
22,450
VND Average target price
24,000
VND Spread / Average Target +6.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.55% | 72.3B | | -3.31% | 56.18B | | +25.48% | 39.64B | | +14.76% | 31.81B | | +13.26% | 29.77B | | +17.08% | 21.26B | | +17.18% | 19.95B | | +38.51% | 17.58B | | +78.99% | 18.12B |
Other Construction & Engineering
|