End-of-day quote
Ho Chi Minh S.E.
18:00:00 2024-05-12 EDT
|
5-day change
|
1st Jan Change
|
41,600
VND
|
-1.65%
|
|
-2.12%
|
+10.64%
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
571,285
|
3,213,232
|
2,268,616
|
3,967,435
|
4,389,502
|
-
|
-
|
Enterprise Value (EV)
1 |
571,285
|
3,213,232
|
2,268,616
|
3,967,435
|
4,389,502
|
4,389,502
|
4,389,502
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
1.47%
|
3.1%
|
-
|
2.4%
|
2.4%
|
2.4%
|
Capitalization / Revenue
|
0.51
x
|
1.64
x
|
0.71
x
|
1.52
x
|
1.49
x
|
1.38
x
|
1.23
x
|
EV / Revenue
|
0.51
x
|
1.64
x
|
0.71
x
|
1.52
x
|
1.49
x
|
1.38
x
|
1.23
x
|
EV / EBITDA
|
-
|
3.95
x
|
1.49
x
|
-
|
3.99
x
|
3.43
x
|
-
|
EV / FCF
|
-
|
18,883,586
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.57
x
|
1.74
x
|
0.96
x
|
1.49
x
|
1.44
x
|
1.3
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
101,240
|
99,525
|
105,517
|
105,517
|
105,517
|
-
|
-
|
Reference price
2 |
5,643
|
32,286
|
21,500
|
37,600
|
41,600
|
41,600
|
41,600
|
Announcement Date
|
1/30/20
|
2/7/22
|
1/30/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,112,401
|
1,955,301
|
3,205,610
|
2,612,690
|
2,951,980
|
3,172,350
|
3,556,900
|
EBITDA
1 |
-
|
813,197
|
1,521,463
|
-
|
1,099,000
|
1,278,000
|
-
|
EBIT
1 |
-
|
668,968
|
1,271,865
|
447,055
|
460,000
|
648,850
|
856,200
|
Operating Margin
|
-
|
34.21%
|
39.68%
|
17.11%
|
15.58%
|
20.45%
|
24.07%
|
Earnings before Tax (EBT)
|
-
|
662,317
|
1,282,611
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
170,160
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
8.7%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
20.92%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
476.2
|
666.7
|
-
|
1,000
|
1,000
|
1,000
|
Announcement Date
|
1/30/20
|
2/7/22
|
1/30/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
---|
Net sales
1 |
-
|
778,572
|
845,365
|
655,142
|
611,423
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
108,823
|
Operating Margin
|
-
|
-
|
-
|
-
|
17.8%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
239,691
|
-
|
-
|
119,019
|
-
|
Net margin
|
-
|
-
|
-
|
18.17%
|
-
|
EPS
|
1,532
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/22
|
10/28/22
|
1/30/23
|
4/28/23
|
7/31/23
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
170,160
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.4%
|
27.5%
|
42.5%
|
15.5%
|
11%
|
13.7%
|
15.6%
|
ROA (Net income/ Total Assets)
|
6.97%
|
16.7%
|
19.9%
|
7.4%
|
6.2%
|
7.95%
|
10.2%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
1 |
9,837
|
18,567
|
22,309
|
25,218
|
28,790
|
32,013
|
35,556
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
2 |
-
|
664,983
|
1,641,584
|
866,017
|
1,400,000
|
300,000
|
300,000
|
Capex / Sales
|
-
|
34.01%
|
51.21%
|
33.15%
|
47.43%
|
9.46%
|
8.43%
|
Announcement Date
|
1/30/20
|
2/7/22
|
1/30/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
41,600
VND Average target price
41,240
VND Spread / Average Target -0.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.64% | 175M | | +46.27% | 12.2B | | +22.37% | 6.4B | | +10.25% | 1.99B | | -14.29% | 1.96B | | +13.87% | 1.85B | | -6.19% | 1.4B | | +29.89% | 1.15B | | +16.45% | 1.02B | | -.--% | 973M |
Port Operators
|