End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
35,900
VND
|
+2.57%
|
|
+2.57%
|
+14.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,645,143
|
16,373,033
|
32,789,790
|
18,995,995
|
28,695,300
|
-
|
-
|
Enterprise Value (EV)
1 |
14,645,143
|
16,373,033
|
32,789,790
|
18,995,995
|
34,843,700
|
34,984,000
|
28,695,300
|
P/E ratio
|
15.9
x
|
14.2
x
|
28.5
x
|
18.4
x
|
30.3
x
|
24.2
x
|
14.9
x
|
Yield
|
1.86%
|
1.63%
|
-
|
-
|
0.67%
|
0.67%
|
-
|
Capitalization / Revenue
|
5.21
x
|
3.61
x
|
8.77
x
|
6.52
x
|
7.06
x
|
4.97
x
|
3.76
x
|
EV / Revenue
|
5.21
x
|
3.61
x
|
8.77
x
|
6.52
x
|
8.57
x
|
6.06
x
|
3.76
x
|
EV / EBITDA
|
11.9
x
|
10.5
x
|
24
x
|
18.9
x
|
24.4
x
|
15.1
x
|
7.79
x
|
EV / FCF
|
-
|
-
|
-15.9
x
|
-
|
-9.05
x
|
3,844
x
|
-
|
FCF Yield
|
-
|
-
|
-6.3%
|
-
|
-11%
|
0.03%
|
-
|
Price to Book
|
1.92
x
|
2.01
x
|
3.22
x
|
1.61
x
|
1.72
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
760,867
|
743,772
|
777,954
|
788,513
|
799,312
|
-
|
-
|
Reference price
2 |
19,248
|
22,014
|
42,149
|
24,091
|
35,900
|
35,900
|
35,900
|
Announcement Date
|
1/22/20
|
3/22/21
|
1/27/22
|
3/24/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,813,353
|
4,532,069
|
3,737,750
|
2,911,963
|
4,064,561
|
5,773,838
|
7,627,000
|
EBITDA
1 |
1,232,278
|
1,557,959
|
1,366,404
|
1,006,163
|
1,429,100
|
2,313,600
|
3,684,500
|
EBIT
1 |
1,222,934
|
1,547,212
|
1,355,928
|
991,805
|
1,488,940
|
2,120,275
|
2,809,667
|
Operating Margin
|
43.47%
|
34.14%
|
36.28%
|
34.06%
|
36.63%
|
36.72%
|
36.84%
|
Earnings before Tax (EBT)
1 |
1,190,631
|
1,458,408
|
1,539,841
|
1,410,589
|
1,346,172
|
1,993,241
|
3,302,333
|
Net income
1 |
915,320
|
1,152,766
|
1,202,431
|
1,102,954
|
961,158
|
1,098,423
|
1,998,333
|
Net margin
|
32.53%
|
25.44%
|
32.17%
|
37.88%
|
23.65%
|
19.02%
|
26.2%
|
EPS
2 |
1,209
|
1,548
|
1,479
|
1,309
|
1,183
|
1,485
|
2,415
|
Free Cash Flow
1 |
-
|
-
|
-2,064,589
|
-
|
-3,848,300
|
9,100
|
-
|
FCF margin
|
-
|
-
|
-55.24%
|
-
|
-94.68%
|
0.16%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
0.39%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
0.83%
|
-
|
Dividend per Share
2 |
357.8
|
357.8
|
-
|
-
|
240.0
|
240.0
|
-
|
Announcement Date
|
1/22/20
|
3/22/21
|
1/27/22
|
3/24/23
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q3
|
---|
Net sales
|
-
|
590,013
|
1,789,277
|
-
|
2,036,737
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
255,572
|
Net income
1 |
471,564
|
-
|
732,186
|
631,326
|
-
|
207,525
|
Net margin
|
-
|
-
|
40.92%
|
-
|
-
|
-
|
EPS
|
0.5868
|
-
|
-
|
0.8273
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/30/21
|
1/27/22
|
1/27/22
|
7/29/22
|
3/24/23
|
10/30/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
6,148,400
|
6,288,700
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
4.302
x
|
2.718
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-2,064,589
|
-
|
-3,848,300
|
9,100
|
-
|
ROE (net income / shareholders' equity)
|
12.6%
|
14.6%
|
13.1%
|
10%
|
6.73%
|
8.17%
|
12.5%
|
ROA (Net income/ Total Assets)
|
7.83%
|
8.49%
|
8.51%
|
6.14%
|
3.82%
|
4.88%
|
7.83%
|
Assets
1 |
11,692,156
|
13,585,922
|
14,125,313
|
17,956,104
|
25,161,197
|
22,531,750
|
25,510,649
|
Book Value Per Share
2 |
10,022
|
10,927
|
13,093
|
14,958
|
20,901
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-2,668
|
-
|
-
|
-
|
-
|
Capex
1 |
211,477
|
48,031
|
49,112
|
61,478
|
132,467
|
145,200
|
101,333
|
Capex / Sales
|
7.52%
|
1.06%
|
1.31%
|
2.11%
|
3.26%
|
2.51%
|
1.33%
|
Announcement Date
|
1/22/20
|
3/22/21
|
1/27/22
|
3/24/23
|
-
|
-
|
-
|
Last Close Price
35,900
VND Average target price
41,239
VND Spread / Average Target +14.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.33% | 1.13B | | -1.47% | 24.68B | | -29.16% | 11.3B | | +7.32% | 10.72B | | -24.81% | 7.7B | | -4.86% | 7.07B | | -0.34% | 6.53B | | +15.37% | 3.74B | | -4.29% | 3.71B | | +27.20% | 3.32B |
Residential Real Estate Development
|