End-of-day quote
HANOI S.E.
18:00:00 2021-07-08 EDT
|
5-day change
|
1st Jan Change
|
35,200
VND
|
-2.76%
|
|
-7.25%
|
+56.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,768,548
|
60,739,793
|
93,217,209
|
73,965,829
|
92,828,804
|
107,646,456
|
-
|
-
|
Enterprise Value (EV)
1 |
37,768,548
|
60,739,793
|
93,217,209
|
73,965,829
|
92,828,804
|
107,646,456
|
107,646,456
|
107,646,456
|
P/E ratio
|
6.4
x
|
8
x
|
9.86
x
|
5.46
x
|
5.84
x
|
6.33
x
|
5.23
x
|
4.56
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
3.61%
|
3.97%
|
4.51%
|
Capitalization / Revenue
|
2.35
x
|
3.34
x
|
3.96
x
|
2.57
x
|
3.33
x
|
3.01
x
|
2.59
x
|
2.3
x
|
EV / Revenue
|
2.35
x
|
3.34
x
|
3.96
x
|
2.57
x
|
3.33
x
|
3.01
x
|
2.59
x
|
2.3
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.36
x
|
1.71
x
|
2.08
x
|
1.27
x
|
1.31
x
|
1.28
x
|
1.06
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
4,449,944
|
4,466,658
|
4,466,658
|
4,466,658
|
4,466,658
|
4,466,658
|
-
|
-
|
Reference price
2 |
8,487
|
13,598
|
20,870
|
16,560
|
20,783
|
24,100
|
24,100
|
24,100
|
Announcement Date
|
20-01-21
|
21-01-25
|
22-01-25
|
23-03-09
|
24-01-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,068,645
|
18,161,309
|
23,563,997
|
28,790,067
|
27,881,907
|
35,773,715
|
41,544,563
|
46,711,981
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,789,757
|
10,537,041
|
15,334,221
|
17,185,022
|
21,872,230
|
23,239,281
|
27,523,795
|
31,305,000
|
Operating Margin
|
48.48%
|
58.02%
|
65.07%
|
59.69%
|
78.45%
|
64.96%
|
66.25%
|
67.02%
|
Earnings before Tax (EBT)
1 |
7,515,936
|
9,595,888
|
11,998,112
|
17,114,208
|
20,067,999
|
21,531,752
|
25,838,144
|
29,760,000
|
Net income
1 |
5,997,085
|
7,682,823
|
9,602,746
|
13,688,193
|
16,044,733
|
17,387,033
|
20,961,147
|
24,786,334
|
Net margin
|
37.32%
|
42.3%
|
40.75%
|
47.54%
|
57.55%
|
48.6%
|
50.45%
|
53.06%
|
EPS
2 |
1,325
|
1,699
|
2,116
|
3,031
|
3,558
|
3,809
|
4,610
|
5,288
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
869.6
|
956.5
|
1,087
|
Announcement Date
|
20-01-21
|
21-01-25
|
22-01-25
|
23-03-09
|
24-01-26
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
5,971,221
|
-
|
7,305,427
|
7,920,151
|
7,671,124
|
7,119,752
|
7,016,914
|
7,896,411
|
8,212,000
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,553,777
|
-
|
4,646,996
|
4,900,483
|
5,538,340
|
5,556,164
|
5,365,215
|
5,404,530
|
5,394,000
|
-
|
-
|
-
|
-
|
Operating Margin
|
59.52%
|
-
|
63.61%
|
61.87%
|
72.2%
|
78.04%
|
76.46%
|
68.44%
|
65.68%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
3,029,760
|
-
|
4,914,360
|
5,156,497
|
4,832,447
|
5,035,481
|
5,043,574
|
4,892,313
|
5,046,000
|
-
|
-
|
-
|
-
|
Net income
1 |
2,428,495
|
3,287,535
|
3,943,148
|
4,135,029
|
3,865,846
|
4,037,579
|
4,006,279
|
3,905,419
|
4,095,463
|
4,241,708
|
4,349,274
|
4,725,292
|
5,048,364
|
Net margin
|
40.67%
|
-
|
53.98%
|
52.21%
|
50.39%
|
56.71%
|
57.09%
|
49.46%
|
49.87%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
736.2
|
-
|
-
|
693.0
|
-
|
896.5
|
874.8
|
916.9
|
924.1
|
936.9
|
1,058
|
1,130
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
869.6
|
-
|
-
|
Announcement Date
|
22-01-25
|
22-04-27
|
22-07-27
|
23-04-28
|
23-08-14
|
23-10-24
|
24-01-26
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
24.6%
|
24.3%
|
23.9%
|
26.5%
|
24.8%
|
22.2%
|
21.9%
|
21.2%
|
ROA (Net income/ Total Assets)
|
1.68%
|
1.86%
|
1.98%
|
2.41%
|
2.42%
|
2.28%
|
2.34%
|
2.4%
|
Assets
1 |
356,417,746
|
414,023,280
|
486,141,143
|
567,833,444
|
663,334,422
|
762,087,792
|
897,155,740
|
1,032,191,911
|
Book Value Per Share
2 |
6,237
|
7,936
|
10,052
|
13,083
|
15,886
|
18,757
|
22,654
|
26,766
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-21
|
21-01-25
|
22-01-25
|
23-03-09
|
24-01-26
|
-
|
-
|
-
|
Last Close Price
24,100
VND Average target price
31,096
VND Spread / Average Target +29.03% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.85% | 598B | | +31.39% | 328B | | +14.40% | 280B | | +21.69% | 196B | | +17.63% | 183B | | +16.78% | 179B | | +4.48% | 157B | | +13.00% | 157B | | +18.46% | 150B |
Other Banks
|