End-of-day quote
Ho Chi Minh S.E.
18:00:00 2024-06-25 EDT
|
5-day change
|
1st Jan Change
|
25,500
VND
|
+3.03%
|
|
-0.58%
|
+19.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,265,580
|
2,795,434
|
4,779,606
|
2,356,916
|
2,574,498
|
3,074,928
|
-
|
-
|
Enterprise Value (EV)
1 |
2,265,580
|
2,795,434
|
4,779,606
|
2,356,916
|
2,574,498
|
3,074,928
|
3,074,928
|
3,074,928
|
P/E ratio
|
14.3
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
6.54%
|
3.44%
|
6.98%
|
-
|
1.96%
|
1.96%
|
1.96%
|
Capitalization / Revenue
|
0.66
x
|
0.76
x
|
1.32
x
|
0.55
x
|
0.57
x
|
0.63
x
|
0.55
x
|
0.52
x
|
EV / Revenue
|
0.66
x
|
0.76
x
|
1.32
x
|
0.55
x
|
0.57
x
|
0.63
x
|
0.55
x
|
0.52
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.21
x
|
2.05
x
|
0.97
x
|
0.97
x
|
1.07
x
|
0.97
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
120,587
|
120,587
|
120,586
|
120,586
|
120,585
|
120,585
|
-
|
-
|
Reference price
2 |
18,788
|
23,182
|
39,636
|
19,545
|
21,350
|
25,500
|
25,500
|
25,500
|
Announcement Date
|
1/21/20
|
1/21/21
|
1/20/22
|
1/18/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,424,098
|
3,666,387
|
3,612,052
|
4,277,789
|
4,525,725
|
4,893,000
|
5,553,000
|
5,960,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
42,115
|
305,577
|
161,262
|
89,980
|
115,000
|
149,000
|
161,000
|
Operating Margin
|
-
|
1.15%
|
8.46%
|
3.77%
|
1.99%
|
2.35%
|
2.68%
|
2.7%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
181,752
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
5.31%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
1,315
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
1,515
|
1,364
|
1,364
|
-
|
500.0
|
500.0
|
500.0
|
Announcement Date
|
1/21/20
|
1/21/21
|
1/20/22
|
1/18/23
|
1/26/24
|
-
|
-
|
-
|
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)
|
-
|
8.52%
|
10.8%
|
12.3%
|
13%
|
12.5%
|
12.6%
|
13.3%
|
ROA (Net income/ Total Assets)
|
-
|
3.13%
|
3.61%
|
4.09%
|
4.68%
|
4.5%
|
4.4%
|
4.6%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
1 |
-
|
19,096
|
19,334
|
20,070
|
21,905
|
23,914
|
26,178
|
28,883
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
14,593
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
0.4%
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/21/20
|
1/21/21
|
1/20/22
|
1/18/23
|
1/26/24
|
-
|
-
|
-
|
Last Close Price
25,500
VND Average target price
28,800
VND Spread / Average Target +12.94% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.44% | 117M | | +15.05% | 110B | | +7.09% | 108B | | +11.25% | 105B | | +9.24% | 78.14B | | +27.20% | 30.62B | | +15.55% | 20.49B | | -2.08% | 12.09B | | +6.92% | 10.9B | | +25.83% | 10.52B |
Other Multiline Insurance & Brokers
|