End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-05-06 pm EDT
|
5-day change
|
1st Jan Change
|
61,100
VND
|
+0.16%
|
|
+3.56%
|
+16.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
961,406
|
3,685,124
|
10,952,829
|
6,156,099
|
8,737,917
|
10,205,751
|
-
|
-
|
Enterprise Value (EV)
1 |
961,406
|
3,685,124
|
10,952,829
|
7,284,242
|
9,614,540
|
10,850,151
|
10,677,151
|
10,336,651
|
P/E ratio
|
5.9
x
|
14.6
x
|
11.2
x
|
8.94
x
|
24.6
x
|
21.3
x
|
16
x
|
12.8
x
|
Yield
|
-
|
1.17%
|
-
|
-
|
-
|
1.23%
|
1.64%
|
2.05%
|
Capitalization / Revenue
|
0.11
x
|
0.29
x
|
0.52
x
|
0.28
x
|
0.46
x
|
0.46
x
|
0.41
x
|
0.37
x
|
EV / Revenue
|
0.11
x
|
0.29
x
|
0.52
x
|
0.33
x
|
0.51
x
|
0.49
x
|
0.43
x
|
0.37
x
|
EV / EBITDA
|
-
|
11
x
|
15.8
x
|
8.91
x
|
20.9
x
|
17.8
x
|
13.4
x
|
10.5
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
17.9
x
|
34.9
x
|
17.8
x
|
13.8
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
5.6%
|
2.87%
|
5.63%
|
7.23%
|
Price to Book
|
1.04
x
|
3.22
x
|
4.12
x
|
2.55
x
|
3.33
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
150,481
|
154,801
|
159,121
|
163,075
|
167,073
|
167,034
|
-
|
-
|
Reference price
2 |
6,389
|
23,806
|
68,833
|
37,750
|
52,300
|
61,100
|
61,100
|
61,100
|
Announcement Date
|
1/20/20
|
1/21/21
|
1/24/22
|
1/30/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,492,676
|
12,535,638
|
20,971,016
|
22,059,208
|
18,817,475
|
21,979,433
|
24,924,767
|
27,606,350
|
EBITDA
1 |
-
|
334,549
|
694,773
|
817,706
|
459,623
|
608,200
|
796,850
|
984,650
|
EBIT
1 |
210,643
|
329,518
|
689,059
|
804,870
|
417,220
|
571,950
|
758,200
|
943,300
|
Operating Margin
|
2.48%
|
2.63%
|
3.29%
|
3.65%
|
2.22%
|
2.6%
|
3.04%
|
3.42%
|
Earnings before Tax (EBT)
1 |
210,086
|
331,316
|
822,891
|
862,368
|
470,569
|
621,000
|
833,800
|
1,044,000
|
Net income
1 |
162,869
|
253,095
|
657,390
|
683,783
|
354,389
|
488,533
|
641,100
|
807,850
|
Net margin
|
1.92%
|
2.02%
|
3.13%
|
3.1%
|
1.88%
|
2.22%
|
2.57%
|
2.93%
|
EPS
2 |
1,082
|
1,635
|
6,154
|
4,221
|
2,123
|
2,864
|
3,824
|
4,787
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
538,232
|
311,200
|
601,100
|
747,050
|
FCF margin
|
-
|
-
|
-
|
-
|
2.86%
|
1.42%
|
2.41%
|
2.71%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
117.1%
|
51.17%
|
75.43%
|
75.87%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
151.88%
|
63.7%
|
93.76%
|
92.47%
|
Dividend per Share
2 |
-
|
277.8
|
-
|
-
|
-
|
750.0
|
1,000
|
1,250
|
Announcement Date
|
1/20/20
|
1/21/21
|
1/24/22
|
1/30/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2022 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
4,892,691
|
7,008,700
|
-
|
5,412,765
|
4,848,977
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
210,838
|
83,016
|
102,415
|
89,568
|
Net margin
|
-
|
3.01%
|
-
|
1.89%
|
1.85%
|
EPS
|
-
|
-
|
509.0
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/20/20
|
4/26/22
|
7/28/23
|
10/27/23
|
1/31/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,128,143
|
876,624
|
644,400
|
471,400
|
130,900
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
1.38
x
|
1.907
x
|
1.06
x
|
0.5916
x
|
0.1329
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
538,232
|
311,200
|
601,100
|
747,050
|
ROE (net income / shareholders' equity)
|
19.3%
|
24.5%
|
44.7%
|
32.8%
|
14%
|
16.9%
|
19.4%
|
21%
|
ROA (Net income/ Total Assets)
|
7.02%
|
9.25%
|
13.7%
|
10.6%
|
5.12%
|
6.3%
|
7.95%
|
9.4%
|
Assets
1 |
2,321,177
|
2,736,168
|
4,808,310
|
6,450,056
|
6,928,428
|
7,754,497
|
8,064,151
|
8,594,149
|
Book Value Per Share
|
6,131
|
7,383
|
16,703
|
14,780
|
15,724
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
12,426
|
13,227
|
29,947
|
16,500
|
16,500
|
11,500
|
Capex / Sales
|
-
|
-
|
0.06%
|
0.06%
|
0.16%
|
0.08%
|
0.07%
|
0.04%
|
Announcement Date
|
1/20/20
|
1/21/21
|
1/24/22
|
1/30/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
61,100
VND Average target price
57,831
VND Spread / Average Target -5.35% Consensus |