End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
61,600
VND
|
+2.67%
|
|
+4.58%
|
+8.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,254,849
|
15,176,993
|
21,355,419
|
25,400,474
|
23,214,520
|
26,238,947
|
-
|
-
|
Enterprise Value (EV)
1 |
11,254,849
|
15,176,993
|
21,355,419
|
25,400,474
|
23,214,520
|
26,238,947
|
26,238,947
|
26,238,947
|
P/E ratio
|
6.87
x
|
9.33
x
|
11.5
x
|
9.44
x
|
10.6
x
|
9.97
x
|
8.38
x
|
7.47
x
|
Yield
|
4.41%
|
-
|
-
|
1.4%
|
-
|
1.56%
|
2.34%
|
1.56%
|
Capitalization / Revenue
|
2.3
x
|
2.69
x
|
3.68
x
|
2.71
x
|
2.71
x
|
2.74
x
|
2.55
x
|
1.86
x
|
EV / Revenue
|
2.3
x
|
2.69
x
|
3.68
x
|
2.71
x
|
2.71
x
|
2.74
x
|
2.55
x
|
1.86
x
|
EV / EBITDA
|
10
x
|
9.73
x
|
6.5
x
|
4.87
x
|
5.39
x
|
5.99
x
|
5.41
x
|
4.19
x
|
EV / FCF
|
6,876,260
x
|
-18,873,243
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.32
x
|
1.61
x
|
1.64
x
|
-
|
1.29
x
|
1.18
x
|
-
|
Nbr of stocks (in thousands)
|
410,042
|
410,042
|
408,720
|
408,539
|
408,706
|
408,706
|
-
|
-
|
Reference price
2 |
27,448
|
37,013
|
52,250
|
62,174
|
56,800
|
64,200
|
64,200
|
64,200
|
Announcement Date
|
1/22/20
|
1/29/21
|
1/28/22
|
1/30/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,889,832
|
5,639,753
|
5,809,811
|
9,371,928
|
8,569,581
|
9,589,200
|
10,274,000
|
14,142,000
|
EBITDA
1 |
1,121,406
|
1,559,295
|
3,283,132
|
5,211,109
|
4,306,056
|
4,380,333
|
4,852,000
|
6,263,000
|
EBIT
1 |
945,657
|
1,901,321
|
2,388,050
|
3,985,852
|
3,042,150
|
3,099,750
|
3,522,000
|
4,352,000
|
Operating Margin
|
19.34%
|
33.71%
|
41.1%
|
42.53%
|
35.5%
|
32.33%
|
34.28%
|
30.77%
|
Earnings before Tax (EBT)
1 |
1,920,228
|
1,923,438
|
2,400,937
|
3,878,561
|
3,056,115
|
3,473,000
|
3,896,500
|
4,620,000
|
Net income
1 |
1,638,606
|
1,627,917
|
1,854,653
|
2,692,517
|
2,187,861
|
2,513,000
|
2,809,500
|
3,520,000
|
Net margin
|
33.51%
|
28.87%
|
31.92%
|
28.73%
|
25.53%
|
26.21%
|
27.35%
|
24.89%
|
EPS
2 |
3,997
|
3,969
|
4,538
|
6,588
|
5,353
|
6,440
|
7,662
|
8,590
|
Free Cash Flow
|
1,636,769
|
-804,154
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
33.47%
|
-14.26%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
145.96%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
99.89%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1,210
|
-
|
-
|
869.6
|
-
|
1,000
|
1,500
|
1,000
|
Announcement Date
|
1/22/20
|
1/29/21
|
1/28/22
|
1/30/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2024 Q1
|
---|
Net sales
1 |
2,045,444
|
2,022,936
|
1,837,473
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
1,002,079
|
-
|
Operating Margin
|
-
|
49.54%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
598,764
|
Net income
|
693,337
|
596,815
|
-
|
Net margin
|
33.9%
|
29.5%
|
-
|
EPS
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
4/28/22
|
7/28/22
|
4/26/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1,636,769
|
-804,154
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.6%
|
14.9%
|
15%
|
18.7%
|
13.3%
|
13.8%
|
14.9%
|
15.3%
|
ROA (Net income/ Total Assets)
|
9.33%
|
8.11%
|
7.08%
|
8.19%
|
6.36%
|
7.66%
|
8.33%
|
7.8%
|
Assets
1 |
17,559,561
|
20,079,596
|
26,178,288
|
32,870,844
|
34,412,452
|
32,806,789
|
33,714,013
|
45,128,205
|
Book Value Per Share
2 |
-
|
28,022
|
32,545
|
37,939
|
-
|
49,951
|
54,491
|
-
|
Cash Flow per Share
|
-
|
1,533
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
286,832
|
1,433,037
|
3,912,259
|
738,142
|
888,811
|
1,766,000
|
4,127,000
|
5,700,000
|
Capex / Sales
|
5.87%
|
25.41%
|
67.34%
|
7.88%
|
10.37%
|
18.42%
|
40.17%
|
40.31%
|
Announcement Date
|
1/22/20
|
1/29/21
|
1/28/22
|
1/30/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
64,200
VND Average target price
74,250
VND Spread / Average Target +15.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.45% | 994M | | +18.61% | 42.19B | | +15.80% | 28.3B | | +21.62% | 16.5B | | +21.99% | 11.99B | | +18.16% | 8.89B | | +23.58% | 6.38B | | +36.17% | 5.19B | | -4.48% | 4.03B | | 0.00% | 3.72B |
Other Independent Power Producers
|