End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
40,000
VND
|
-0.25%
|
|
+1.39%
|
+1.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
50,923,342
|
48,993,302
|
41,570,075
|
34,592,241
|
29,321,749
|
29,692,911
|
-
|
-
|
Enterprise Value (EV)
1 |
50,923,342
|
48,993,302
|
41,570,075
|
34,592,241
|
29,321,749
|
29,692,911
|
29,692,911
|
29,692,911
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
1.17%
|
-
|
5.4%
|
-
|
-
|
2.25%
|
2.25%
|
2.25%
|
Capitalization / Revenue
|
1.55
x
|
1.47
x
|
1.16
x
|
0.87
x
|
0.75
x
|
0.72
x
|
0.65
x
|
0.57
x
|
EV / Revenue
|
1.55
x
|
1.47
x
|
1.16
x
|
0.87
x
|
0.75
x
|
0.72
x
|
0.65
x
|
0.57
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.67
x
|
2.45
x
|
1.96
x
|
1.7
x
|
1.38
x
|
1.31
x
|
1.23
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
742,323
|
742,323
|
742,323
|
742,323
|
742,323
|
742,323
|
-
|
-
|
Reference price
2 |
68,600
|
66,000
|
56,000
|
46,600
|
39,500
|
40,000
|
40,000
|
40,000
|
Announcement Date
|
1/30/20
|
2/1/21
|
1/28/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,765,851
|
33,424,556
|
35,892,307
|
39,984,195
|
39,241,151
|
41,505,000
|
45,906,000
|
52,314,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-4,279,809
|
-5,835,240
|
-5,475,401
|
-6,092,263
|
-8,550,137
|
-7,983,000
|
-9,055,000
|
-10,290,000
|
Operating Margin
|
-13.06%
|
-17.46%
|
-15.26%
|
-15.24%
|
-21.79%
|
-19.23%
|
-19.73%
|
-19.67%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
800.0
|
-
|
3,026
|
-
|
-
|
900.0
|
900.0
|
900.0
|
Announcement Date
|
1/30/20
|
2/1/21
|
1/28/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
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)
|
6.43%
|
7.88%
|
9.19%
|
7.35%
|
8.27%
|
8.4%
|
8.8%
|
9.7%
|
ROA (Net income/ Total Assets)
|
0.9%
|
1.12%
|
1.2%
|
0.82%
|
0.81%
|
0.8%
|
0.9%
|
0.9%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
1 |
25,688
|
26,961
|
28,546
|
27,468
|
28,665
|
30,421
|
32,546
|
35,234
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/30/20
|
2/1/21
|
1/28/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
40,000
VND Average target price
48,250
VND Spread / Average Target +20.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.27% | 1.17B | | +10.87% | 98.91B | | +2.63% | 98.63B | | -9.85% | 87.94B | | +17.62% | 74.27B | | +8.49% | 31.02B | | +20.29% | 29.23B | | +0.74% | 17.33B | | -12.49% | 14.6B | | +20.70% | 12.73B |
Life Insurance
|