End-of-day quote
HANOI S.E.
18:00:00 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
28,200
VND
|
0.00%
|
|
+0.71%
|
-9.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
913,012
|
2,343,129
|
3,345,019
|
1,817,945
|
2,504,725
|
2,278,491
|
-
|
Enterprise Value (EV)
1 |
913,012
|
2,343,129
|
3,345,019
|
1,817,945
|
2,504,725
|
2,278,491
|
2,278,491
|
P/E ratio
|
6.1
x
|
15.8
x
|
21.3
x
|
13.6
x
|
23.3
x
|
15.7
x
|
-
|
Yield
|
-
|
5.17%
|
3.62%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.15
x
|
0.42
x
|
0.49
x
|
0.21
x
|
0.31
x
|
0.19
x
|
0.24
x
|
EV / Revenue
|
0.15
x
|
0.42
x
|
0.49
x
|
0.21
x
|
0.31
x
|
0.19
x
|
0.24
x
|
EV / EBITDA
|
-
|
7,388,781
x
|
8,456,070
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
5,484,864
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.86
x
|
2.47
x
|
-
|
-
|
1.77
x
|
1.76
x
|
Nbr of stocks (in thousands)
|
80,798
|
80,798
|
80,798
|
80,798
|
80,798
|
80,798
|
-
|
Reference price
2 |
11,300
|
29,000
|
41,400
|
22,500
|
31,000
|
28,200
|
28,200
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-26
|
23-02-03
|
24-01-30
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
6,160,039
|
5,608,415
|
6,866,614
|
8,600,983
|
7,960,654
|
11,731,000
|
9,615,000
|
EBITDA
|
-
|
317,120
|
395,576
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
218,645
|
286,626
|
328,913
|
227,691
|
286,000
|
-
|
Operating Margin
|
-
|
3.9%
|
4.17%
|
3.82%
|
2.86%
|
2.44%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
189,858
|
207,185
|
181,688
|
149,263
|
189,000
|
-
|
Net income
|
-
|
148,762
|
156,772
|
133,233
|
107,739
|
-
|
-
|
Net margin
|
-
|
2.65%
|
2.28%
|
1.55%
|
1.35%
|
-
|
-
|
EPS
2 |
1,852
|
1,841
|
1,940
|
1,649
|
1,333
|
1,794
|
-
|
Free Cash Flow
|
-
|
427,199
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
7.62%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
134.71%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
287.17%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
1,500
|
1,500
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-26
|
23-02-03
|
24-01-30
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
427,199
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
11.5%
|
12%
|
10.2%
|
8.46%
|
11.4%
|
8.75%
|
ROA (Net income/ Total Assets)
|
-
|
3.25%
|
3.3%
|
2.82%
|
2.43%
|
2.54%
|
1.89%
|
Assets
|
-
|
4,583,363
|
4,754,854
|
4,722,045
|
4,435,692
|
-
|
-
|
Book Value Per Share
1 |
-
|
15,566
|
16,780
|
-
|
-
|
15,974
|
15,981
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
71,646
|
43,376
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
1.28%
|
0.63%
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-26
|
23-02-03
|
24-01-30
|
-
|
-
|
Last Close Price
28,200
VND Average target price
34,800
VND Spread / Average Target +23.40% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.03% | 89.51M | | +8.59% | 104B | | +24.45% | 102B | | +21.03% | 63.26B | | +9.36% | 61.73B | | +20.10% | 51.05B | | +26.44% | 37.43B | | +22.41% | 26.2B | | -12.89% | 20.63B | | +10.33% | 19.45B |
Other Oil & Gas Refining and Marketing
|