End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
20,400
VND
|
-1.92%
|
|
+1.49%
|
-13.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,447,521
|
10,574,304
|
34,613,304
|
10,558,548
|
20,095,301
|
17,838,837
|
-
|
-
|
Enterprise Value (EV)
1 |
9,447,521
|
10,574,304
|
34,613,304
|
10,558,548
|
20,095,301
|
27,912,527
|
26,887,120
|
24,980,900
|
P/E ratio
|
12.7
x
|
13.6
x
|
26.9
x
|
28.6
x
|
60.7
x
|
27.2
x
|
19.8
x
|
14.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
4.04%
|
5.06%
|
6.25%
|
Capitalization / Revenue
|
0.62
x
|
0.59
x
|
1.21
x
|
-
|
0.67
x
|
0.55
x
|
0.5
x
|
0.44
x
|
EV / Revenue
|
0.62
x
|
0.59
x
|
1.21
x
|
-
|
0.67
x
|
0.87
x
|
0.75
x
|
0.61
x
|
EV / EBITDA
|
4.42
x
|
4.84
x
|
7.66
x
|
-
|
2.87
x
|
4.08
x
|
3.47
x
|
2.7
x
|
EV / FCF
|
-
|
-7,048,432
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.48
x
|
-
|
-
|
-
|
1.63
x
|
1.46
x
|
1.46
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
532,186
|
512,266
|
851,496
|
851,496
|
851,496
|
851,496
|
-
|
-
|
Reference price
2 |
17,752
|
20,642
|
40,650
|
12,400
|
23,600
|
20,950
|
20,950
|
20,950
|
Announcement Date
|
1/31/20
|
2/1/21
|
1/27/22
|
3/22/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,314,007
|
17,948,761
|
28,584,693
|
-
|
29,998,097
|
32,168,381
|
35,975,640
|
40,837,915
|
EBITDA
1 |
2,137,837
|
2,185,357
|
4,520,098
|
-
|
6,991,469
|
6,842,876
|
7,741,408
|
9,237,659
|
EBIT
1 |
1,163,732
|
1,518,509
|
2,201,093
|
-
|
2,794,426
|
2,942,003
|
3,690,528
|
4,759,561
|
Operating Margin
|
7.6%
|
8.46%
|
7.7%
|
-
|
9.32%
|
9.15%
|
10.26%
|
11.65%
|
Earnings before Tax (EBT)
1 |
1,100,407
|
1,186,708
|
2,054,428
|
-
|
1,398,101
|
2,441,000
|
2,491,000
|
3,398,000
|
Net income
1 |
635,213
|
790,816
|
1,043,748
|
368,916
|
331,021
|
1,003,000
|
854,000
|
1,125,000
|
Net margin
|
4.15%
|
4.41%
|
3.65%
|
-
|
1.1%
|
3.12%
|
2.37%
|
2.75%
|
EPS
2 |
1,395
|
1,522
|
1,509
|
433.0
|
389.0
|
770.9
|
1,057
|
1,464
|
Free Cash Flow
|
-
|
-1,500,235
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-8.36%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
846.8
|
1,060
|
1,309
|
Announcement Date
|
1/31/20
|
2/1/21
|
1/27/22
|
3/22/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
10,073,690
|
9,048,283
|
7,142,064
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
1.472
x
|
1.169
x
|
0.7731
x
|
Free Cash Flow
|
-
|
-1,500,235
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.6%
|
12%
|
11%
|
-
|
2.71%
|
5.98%
|
7.25%
|
10.1%
|
ROA (Net income/ Total Assets)
|
3.3%
|
3.27%
|
2.36%
|
-
|
0.62%
|
1.8%
|
1.5%
|
2%
|
Assets
1 |
19,252,508
|
24,181,021
|
44,170,478
|
-
|
53,728,514
|
55,722,222
|
56,933,333
|
56,250,000
|
Book Value Per Share
2 |
11,993
|
-
|
-
|
-
|
14,507
|
14,369
|
14,369
|
14,369
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
5,955
|
7,023
|
8,554
|
Capex
1 |
1,718,004
|
-
|
7,847,346
|
-
|
5,364,589
|
4,123,000
|
4,435,000
|
2,785,000
|
Capex / Sales
|
11.22%
|
-
|
27.45%
|
-
|
17.88%
|
12.82%
|
12.33%
|
6.82%
|
Announcement Date
|
1/31/20
|
2/1/21
|
1/27/22
|
3/22/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
20,950
VND Average target price
26,200
VND Spread / Average Target +25.06% Consensus |