End-of-day quote
Ho Chi Minh S.E.
18:00:00 2024-05-14 EDT
|
5-day change
|
1st Jan Change
|
13,950
VND
|
+0.72%
|
|
-2.11%
|
0.00%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,035,085
|
2,193,557
|
3,358,884
|
6,795,146
|
2,626,878
|
3,513,064
|
Enterprise Value (EV)
1 |
2,456,536
|
2,607,381
|
4,001,808
|
7,766,005
|
3,399,016
|
4,205,916
|
P/E ratio
|
4.94
x
|
8.57
x
|
9.63
x
|
11.5
x
|
5.45
x
|
9.57
x
|
Yield
|
15.9%
|
7.5%
|
6.12%
|
-
|
13.4%
|
-
|
Capitalization / Revenue
|
0.83
x
|
1.37
x
|
1.57
x
|
2.61
x
|
1.33
x
|
2.35
x
|
EV / Revenue
|
1.97
x
|
1.63
x
|
1.87
x
|
2.98
x
|
1.73
x
|
2.81
x
|
EV / EBITDA
|
5.93
x
|
5.55
x
|
6.49
x
|
8.33
x
|
4.48
x
|
6.93
x
|
EV / FCF
|
3.23
x
|
2.19
x
|
-13
x
|
-7.83
x
|
4.02
x
|
3.53
x
|
FCF Yield
|
30.9%
|
45.7%
|
-7.68%
|
-12.8%
|
24.9%
|
28.3%
|
Price to Book
|
0.6
x
|
1.2
x
|
1.62
x
|
2.03
x
|
0.69
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
159,033
|
159,033
|
159,033
|
251,833
|
251,833
|
251,833
|
Reference price
2 |
6,509
|
13,793
|
21,121
|
26,983
|
10,431
|
13,950
|
Announcement Date
|
4/1/19
|
3/24/20
|
3/23/21
|
2/25/22
|
3/10/23
|
3/28/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,245,788
|
1,599,816
|
2,141,296
|
2,601,723
|
1,968,123
|
1,494,344
|
EBITDA
1 |
414,604
|
469,918
|
616,308
|
932,553
|
758,400
|
606,814
|
EBIT
1 |
377,221
|
432,183
|
572,140
|
883,976
|
705,128
|
549,853
|
Operating Margin
|
30.28%
|
27.01%
|
26.72%
|
33.98%
|
35.83%
|
36.8%
|
Earnings before Tax (EBT)
1 |
282,323
|
344,963
|
451,587
|
782,818
|
640,504
|
494,393
|
Net income
1 |
232,986
|
284,442
|
369,903
|
621,100
|
511,049
|
394,853
|
Net margin
|
18.7%
|
17.78%
|
17.27%
|
23.87%
|
25.97%
|
26.42%
|
EPS
2 |
1,317
|
1,610
|
2,192
|
2,352
|
1,914
|
1,458
|
Free Cash Flow
1 |
760,172
|
1,192,306
|
-307,428
|
-991,804
|
846,146
|
1,192,254
|
FCF margin
|
61.02%
|
74.53%
|
-14.36%
|
-38.12%
|
42.99%
|
79.78%
|
FCF Conversion (EBITDA)
|
183.35%
|
253.73%
|
-
|
-
|
111.57%
|
196.48%
|
FCF Conversion (Net income)
|
326.27%
|
419.17%
|
-
|
-
|
165.57%
|
301.95%
|
Dividend per Share
2 |
1,034
|
1,034
|
1,293
|
-
|
1,400
|
-
|
Announcement Date
|
4/1/19
|
3/24/20
|
3/23/21
|
2/25/22
|
3/10/23
|
3/28/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
1,421,451
|
413,824
|
642,924
|
970,859
|
772,139
|
692,853
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.428
x
|
0.8806
x
|
1.043
x
|
1.041
x
|
1.018
x
|
1.142
x
|
Free Cash Flow
1 |
760,172
|
1,192,306
|
-307,428
|
-991,804
|
846,146
|
1,192,254
|
ROE (net income / shareholders' equity)
|
13.7%
|
15.9%
|
18.9%
|
22.9%
|
14.3%
|
10.3%
|
ROA (Net income/ Total Assets)
|
2.92%
|
3.44%
|
5.03%
|
8.22%
|
6.61%
|
5.32%
|
Assets
1 |
7,989,931
|
8,258,813
|
7,352,922
|
7,560,471
|
7,730,050
|
7,426,514
|
Book Value Per Share
2 |
10,920
|
11,522
|
13,018
|
13,278
|
15,154
|
15,183
|
Cash Flow per Share
2 |
1,295
|
352.0
|
1,823
|
583.0
|
897.0
|
1,128
|
Capex
1 |
25,568
|
45,294
|
43,630
|
44,933
|
74,946
|
24,380
|
Capex / Sales
|
2.05%
|
2.83%
|
2.04%
|
1.73%
|
3.81%
|
1.63%
|
Announcement Date
|
4/1/19
|
3/24/20
|
3/23/21
|
2/25/22
|
3/10/23
|
3/28/24
|
|