End-of-day quote
Ho Chi Minh S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
18,550
VND
|
-0.27%
|
|
+1.37%
|
-3.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,754,967
|
79,779,322
|
161,303,809
|
119,090,386
|
151,751,117
|
145,190,802
|
-
|
-
|
Enterprise Value (EV)
1 |
48,754,967
|
79,779,322
|
161,303,809
|
119,090,386
|
151,751,117
|
145,190,802
|
145,190,802
|
145,190,802
|
P/E ratio
|
5.92
x
|
7.61
x
|
13.4
x
|
6.58
x
|
13.3
x
|
10.6
x
|
7.44
x
|
6.58
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
4.92%
|
5.14%
|
5.14%
|
Capitalization / Revenue
|
1.34
x
|
2.04
x
|
3.64
x
|
2.06
x
|
3.05
x
|
2.31
x
|
1.79
x
|
1.53
x
|
EV / Revenue
|
1.34
x
|
2.04
x
|
3.64
x
|
2.06
x
|
3.05
x
|
2.31
x
|
1.79
x
|
1.53
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.2
x
|
1.51
x
|
2.03
x
|
1.24
x
|
1.13
x
|
0.99
x
|
0.91
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
6,581,921
|
6,627,821
|
6,758,539
|
6,653,094
|
7,903,704
|
7,933,924
|
-
|
-
|
Reference price
2 |
7,407
|
12,037
|
23,867
|
17,900
|
19,200
|
18,300
|
18,300
|
18,300
|
Announcement Date
|
20/01/20
|
20/01/21
|
27/01/22
|
30/01/23
|
15/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
36,355,505
|
39,033,114
|
44,301,475
|
57,797,030
|
49,743,430
|
62,889,471
|
80,906,040
|
94,857,799
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
24,021,495
|
27,641,093
|
33,582,538
|
43,680,949
|
35,831,613
|
45,453,308
|
58,042,253
|
66,760,300
|
Operating Margin
|
66.07%
|
70.81%
|
75.8%
|
75.58%
|
72.03%
|
72.27%
|
71.74%
|
70.38%
|
Earnings before Tax (EBT)
1 |
10,333,870
|
13,019,455
|
14,580,460
|
21,219,723
|
10,987,177
|
16,032,200
|
25,482,392
|
26,528,500
|
Net income
1 |
8,268,030
|
10,413,760
|
11,807,884
|
18,175,234
|
10,052,574
|
12,353,281
|
18,914,061
|
19,845,747
|
Net margin
|
22.74%
|
26.68%
|
26.65%
|
31.45%
|
20.21%
|
19.64%
|
23.38%
|
20.92%
|
EPS
2 |
1,251
|
1,582
|
1,777
|
2,719
|
1,445
|
1,724
|
2,460
|
2,782
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
900.0
|
940.0
|
940.0
|
Announcement Date
|
20/01/20
|
20/01/21
|
27/01/22
|
30/01/23
|
15/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
12,358,753
|
12,781,506
|
11,262,031
|
13,341,140
|
13,410,612
|
15,281,061
|
16,216,863
|
16,935,577
|
18,355,695
|
19,312,628
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
8,215,661
|
-
|
9,762,453
|
-
|
-
|
8,935,834
|
9,102,840
|
8,067,282
|
-
|
9,944,045
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
72.3%
|
71.22%
|
71.63%
|
-
|
74.15%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
2,844,755
|
-
|
4,176,730
|
-
|
-
|
2,549,655
|
2,612,539
|
3,117,132
|
-
|
4,181,852
|
-
|
-
|
-
|
-
|
-
|
Net income
|
2,428,891
|
-
|
3,508,206
|
-
|
-
|
2,535,954
|
3,061,793
|
2,424,746
|
-
|
3,566,697
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
20.52%
|
23.95%
|
21.53%
|
-
|
26.6%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
378.0
|
456.0
|
361.0
|
250.0
|
450.0
|
473.4
|
503.1
|
515.2
|
575.5
|
596.7
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500.0
|
-
|
-
|
Announcement Date
|
27/01/22
|
23/04/22
|
23/07/22
|
30/10/22
|
30/01/23
|
28/04/23
|
28/07/23
|
16/10/23
|
15/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
21.5%
|
21.9%
|
18%
|
20.7%
|
8.68%
|
11.4%
|
12.4%
|
13.3%
|
ROA (Net income/ Total Assets)
|
2.36%
|
2.62%
|
2.44%
|
3.08%
|
1.39%
|
1.69%
|
1.74%
|
1.7%
|
Assets
1 |
350,251,207
|
398,109,947
|
483,335,407
|
589,244,091
|
724,248,847
|
732,002,890
|
1,087,640,088
|
1,170,377,879
|
Book Value Per Share
2 |
6,180
|
7,965
|
11,766
|
14,426
|
16,980
|
18,403
|
20,051
|
21,391
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/01/20
|
20/01/21
|
27/01/22
|
30/01/23
|
15/01/24
|
-
|
-
|
-
|
Last Close Price
18,300
VND Average target price
25,942
VND Spread / Average Target +41.76% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.39% | 5.81B | | +12.67% | 551B | | +9.53% | 291B | | +10.73% | 249B | | +21.56% | 208B | | +16.78% | 171B | | +10.32% | 166B | | +10.94% | 162B | | -10.36% | 138B | | +1.30% | 138B |
Other Banks
|