End-of-day quote
Ho Chi Minh S.E.
23:00:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
48,000
VND
|
+0.63%
|
|
+8.60%
|
+7.14%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
3,454,541
|
4,537,307
|
3,877,335
|
6,780,124
|
7,465,223
|
10,583,608
|
Enterprise Value (EV)
1 |
7,872,721
|
9,802,436
|
9,594,972
|
11,797,102
|
11,383,525
|
14,189,234
|
P/E ratio
|
11.6
x
|
29.5
x
|
20.6
x
|
17.3
x
|
5.9
x
|
10.6
x
|
Yield
|
-
|
-
|
-
|
3.48%
|
9.49%
|
-
|
Capitalization / Revenue
|
6.13
x
|
11.3
x
|
11.4
x
|
4.21
x
|
2.42
x
|
4.11
x
|
EV / Revenue
|
14
x
|
24.5
x
|
28.2
x
|
7.32
x
|
3.69
x
|
5.52
x
|
EV / EBITDA
|
19.4
x
|
38.2
x
|
48.7
x
|
9.52
x
|
4.49
x
|
6.8
x
|
EV / FCF
|
-6.63
x
|
-24.9
x
|
-16.1
x
|
41.2
x
|
14.5
x
|
10.1
x
|
FCF Yield
|
-15.1%
|
-4.01%
|
-6.22%
|
2.43%
|
6.92%
|
9.94%
|
Price to Book
|
1.15
x
|
1.44
x
|
1.16
x
|
1.69
x
|
1.49
x
|
2.3
x
|
Nbr of stocks (in thousands)
|
206,241
|
206,241
|
206,241
|
236,241
|
236,241
|
236,241
|
Reference price
2 |
16,750
|
22,000
|
18,800
|
28,700
|
31,600
|
44,800
|
Announcement Date
|
19/04/19
|
27/03/20
|
01/04/21
|
28/03/22
|
07/03/23
|
06/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
563,578
|
400,284
|
340,618
|
1,611,301
|
3,084,637
|
2,572,042
|
EBITDA
1 |
404,853
|
256,543
|
197,112
|
1,239,609
|
2,536,837
|
2,085,617
|
EBIT
1 |
323,651
|
174,350
|
113,680
|
769,548
|
1,945,100
|
1,498,350
|
Operating Margin
|
57.43%
|
43.56%
|
33.37%
|
47.76%
|
63.06%
|
58.26%
|
Earnings before Tax (EBT)
1 |
342,496
|
178,088
|
235,702
|
451,034
|
1,379,834
|
1,092,433
|
Net income
1 |
306,207
|
159,018
|
188,297
|
387,273
|
1,264,845
|
993,990
|
Net margin
|
54.33%
|
39.73%
|
55.28%
|
24.03%
|
41%
|
38.65%
|
EPS
2 |
1,445
|
744.7
|
913.0
|
1,660
|
5,354
|
4,208
|
Free Cash Flow
1 |
-1,186,735
|
-393,115
|
-597,041
|
286,441
|
787,178
|
1,410,714
|
FCF margin
|
-210.57%
|
-98.21%
|
-175.28%
|
17.78%
|
25.52%
|
54.85%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
23.11%
|
31.03%
|
67.64%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
73.96%
|
62.24%
|
141.92%
|
Dividend per Share
|
-
|
-
|
-
|
1,000
|
3,000
|
-
|
Announcement Date
|
19/04/19
|
27/03/20
|
01/04/21
|
28/03/22
|
07/03/23
|
06/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
4,418,180
|
5,265,129
|
5,717,637
|
5,016,978
|
3,918,302
|
3,605,626
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
10.91
x
|
20.52
x
|
29.01
x
|
4.047
x
|
1.545
x
|
1.729
x
|
Free Cash Flow
1 |
-1,186,735
|
-393,115
|
-597,041
|
286,441
|
787,178
|
1,410,714
|
ROE (net income / shareholders' equity)
|
10.4%
|
5.18%
|
5.81%
|
10.6%
|
28%
|
20.7%
|
ROA (Net income/ Total Assets)
|
2.75%
|
1.28%
|
0.76%
|
4.88%
|
12.3%
|
9.73%
|
Assets
1 |
11,136,426
|
12,411,661
|
24,815,123
|
7,928,282
|
10,262,350
|
10,212,785
|
Book Value Per Share
2 |
14,520
|
15,269
|
16,147
|
16,976
|
21,276
|
19,450
|
Cash Flow per Share
2 |
763.0
|
345.0
|
73.30
|
222.0
|
557.0
|
565.0
|
Capex
1 |
1,558,628
|
1,043,128
|
821,660
|
328,165
|
158,817
|
46,766
|
Capex / Sales
|
276.56%
|
260.6%
|
241.23%
|
20.37%
|
5.15%
|
1.82%
|
Announcement Date
|
19/04/19
|
27/03/20
|
01/04/21
|
28/03/22
|
07/03/23
|
06/03/24
|
|
1st Jan change
|
Capi.
|
---|
| +7.14% | 445M | | +7.37% | 32.52B | | +9.04% | 23.44B | | -21.13% | 16.11B | | -5.14% | 6.81B | | +0.66% | 4.98B | | -6.86% | 4.22B | | -9.93% | 4.06B | | -2.03% | 3.1B | | +8.72% | 2.94B |
Renewable IPPs
|