End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
56,500
VND
|
-0.88%
|
|
+2.54%
|
+13.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,176,069
|
8,536,449
|
9,661,093
|
5,338,668
|
6,734,310
|
7,655,705
|
-
|
-
|
Enterprise Value (EV)
1 |
5,176,069
|
8,536,449
|
9,661,093
|
5,338,668
|
6,734,310
|
7,655,705
|
7,655,705
|
7,655,705
|
P/E ratio
|
10.9
x
|
8.18
x
|
18.5
x
|
6.28
x
|
10.8
x
|
16.3
x
|
10.9
x
|
8.83
x
|
Yield
|
7.85%
|
3.97%
|
3.51%
|
10.2%
|
-
|
5.31%
|
5.31%
|
7.08%
|
Capitalization / Revenue
|
3.17
x
|
5.23
x
|
4.97
x
|
3.12
x
|
4.98
x
|
5.01
x
|
3.5
x
|
3.15
x
|
EV / Revenue
|
3.17
x
|
5.23
x
|
4.97
x
|
3.12
x
|
4.98
x
|
5.01
x
|
3.5
x
|
3.15
x
|
EV / EBITDA
|
14.3
x
|
22.1
x
|
19.7
x
|
14.1
x
|
20.2
x
|
25.2
x
|
11.7
x
|
10.5
x
|
EV / FCF
|
-
|
-
|
73.3
x
|
8.17
x
|
29.6
x
|
75.1
x
|
51.4
x
|
44.8
x
|
FCF Yield
|
-
|
-
|
1.36%
|
12.2%
|
3.38%
|
1.33%
|
1.95%
|
2.23%
|
Price to Book
|
2.02
x
|
2.67
x
|
3.23
x
|
1.62
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
135,499
|
135,499
|
135,499
|
135,499
|
135,499
|
135,499
|
-
|
-
|
Reference price
2 |
38,200
|
63,000
|
71,300
|
39,400
|
49,700
|
56,500
|
56,500
|
56,500
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/18/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,633,099
|
1,632,478
|
1,942,366
|
1,708,579
|
1,351,024
|
1,528,667
|
2,185,000
|
2,432,000
|
EBITDA
1 |
361,611
|
386,938
|
490,376
|
378,204
|
333,330
|
304,000
|
655,000
|
729,000
|
EBIT
1 |
274,103
|
277,269
|
371,267
|
244,260
|
195,395
|
206,000
|
328,500
|
354,000
|
Operating Margin
|
16.78%
|
16.98%
|
19.11%
|
14.3%
|
14.46%
|
13.48%
|
15.03%
|
14.56%
|
Earnings before Tax (EBT)
1 |
644,782
|
1,380,673
|
662,071
|
1,128,636
|
794,505
|
631,500
|
1,066,000
|
1,367,000
|
Net income
1 |
475,329
|
1,080,419
|
541,874
|
886,933
|
622,154
|
559,000
|
778,000
|
964,000
|
Net margin
|
29.11%
|
66.18%
|
27.9%
|
51.91%
|
46.05%
|
36.57%
|
35.61%
|
39.64%
|
EPS
2 |
3,508
|
7,700
|
3,850
|
6,272
|
4,592
|
3,476
|
5,169
|
6,401
|
Free Cash Flow
1 |
-
|
-
|
131,834
|
653,364
|
227,369
|
102,000
|
149,000
|
171,000
|
FCF margin
|
-
|
-
|
6.79%
|
38.24%
|
16.83%
|
6.67%
|
6.82%
|
7.03%
|
FCF Conversion (EBITDA)
|
-
|
-
|
26.88%
|
172.75%
|
68.21%
|
33.55%
|
22.75%
|
23.46%
|
FCF Conversion (Net income)
|
-
|
-
|
24.33%
|
73.67%
|
36.55%
|
18.25%
|
19.15%
|
17.74%
|
Dividend per Share
2 |
3,000
|
2,500
|
2,500
|
4,000
|
-
|
3,000
|
3,000
|
4,000
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/18/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
345,515
|
Net margin
|
-
|
EPS
2 |
2,550
|
Dividend per Share
|
-
|
Announcement Date
|
7/19/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
131,834
|
653,364
|
227,369
|
102,000
|
149,000
|
171,000
|
ROE (net income / shareholders' equity)
|
18.4%
|
37.8%
|
17.5%
|
28.3%
|
17.9%
|
12.8%
|
20%
|
21.8%
|
ROA (Net income/ Total Assets)
|
8.65%
|
17.5%
|
8.63%
|
14.4%
|
9.96%
|
7.95%
|
13.4%
|
15.3%
|
Assets
1 |
5,495,954
|
6,188,141
|
6,281,974
|
6,172,424
|
6,247,150
|
7,031,447
|
5,805,970
|
6,300,654
|
Book Value Per Share
|
18,895
|
23,620
|
22,063
|
24,248
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
104,228
|
104,044
|
136,778
|
70,501
|
87,000
|
417,000
|
455,000
|
Capex / Sales
|
-
|
6.38%
|
5.36%
|
8.01%
|
5.22%
|
5.69%
|
19.08%
|
18.71%
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/18/23
|
1/19/24
|
-
|
-
|
-
|
Last Close Price
56,500
VND Average target price
69,133
VND Spread / Average Target +22.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.68% | 302M | | +15.80% | 2.9B | | -.--% | 477M | | +17.72% | 128M | | +2.13% | 99.83M |
Rubber Plantation
|