End-of-day quote
Ho Chi Minh S.E.
18:00:00 2024-05-08 EDT
|
5-day change
|
1st Jan Change
|
26,800
VND
|
-0.19%
|
|
+3.68%
|
-6.94%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,788,167
|
4,253,927
|
9,253,532
|
5,462,747
|
8,956,672
|
8,334,681
|
-
|
-
|
Enterprise Value (EV)
1 |
2,788,167
|
4,253,927
|
9,253,532
|
5,462,747
|
8,956,672
|
8,334,681
|
8,334,681
|
8,334,681
|
P/E ratio
|
7.83
x
|
8.42
x
|
13.1
x
|
13.3
x
|
72.9
x
|
16.8
x
|
9.56
x
|
6.27
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.48
x
|
0.64
x
|
0.94
x
|
0.65
x
|
1.15
x
|
0.85
x
|
0.75
x
|
0.55
x
|
EV / Revenue
|
0.48
x
|
0.64
x
|
0.94
x
|
0.65
x
|
1.15
x
|
0.85
x
|
0.75
x
|
0.55
x
|
EV / EBITDA
|
3.69
x
|
3.88
x
|
7.63
x
|
2.83
x
|
4.57
x
|
3.98
x
|
3.31
x
|
2.08
x
|
EV / FCF
|
-3.36
x
|
-14.2
x
|
-2.37
x
|
-12.4
x
|
15.8
x
|
7.57
x
|
-4.25
x
|
-6.89
x
|
FCF Yield
|
-29.8%
|
-7.04%
|
-42.2%
|
-8.05%
|
6.31%
|
13.2%
|
-23.5%
|
-14.5%
|
Price to Book
|
0.75
x
|
1.07
x
|
1.97
x
|
0.76
x
|
1.73
x
|
1.57
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
303,416
|
303,415
|
310,999
|
310,998
|
310,996
|
310,996
|
-
|
-
|
Reference price
2 |
9,189
|
14,020
|
29,754
|
17,565
|
28,800
|
26,800
|
26,800
|
26,800
|
Announcement Date
|
20-01-30
|
21-02-01
|
22-01-28
|
23-03-30
|
24-01-31
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,842,300
|
6,656,566
|
9,812,942
|
8,357,602
|
7,803,008
|
9,856,320
|
11,151,000
|
15,166,000
|
EBITDA
1 |
756,025
|
1,095,684
|
1,212,053
|
1,927,348
|
1,957,906
|
2,092,333
|
2,514,500
|
4,011,000
|
EBIT
1 |
590,958
|
816,959
|
849,758
|
1,300,835
|
1,182,295
|
1,300,333
|
1,555,000
|
2,252,000
|
Operating Margin
|
10.12%
|
12.27%
|
8.66%
|
15.56%
|
15.15%
|
13.19%
|
13.94%
|
14.85%
|
Earnings before Tax (EBT)
1 |
431,227
|
642,399
|
890,100
|
605,445
|
380,563
|
819,500
|
1,188,500
|
2,130,000
|
Net income
1 |
356,256
|
505,187
|
691,060
|
459,825
|
136,570
|
519,050
|
766,500
|
1,435,000
|
Net margin
|
6.1%
|
7.59%
|
7.04%
|
5.5%
|
1.75%
|
5.27%
|
6.87%
|
9.46%
|
EPS
2 |
1,174
|
1,665
|
2,271
|
1,321
|
395.0
|
1,598
|
2,805
|
4,274
|
Free Cash Flow
1 |
-830,683
|
-299,605
|
-3,902,105
|
-439,659
|
565,469
|
1,101,000
|
-1,959,500
|
-1,210,000
|
FCF margin
|
-14.22%
|
-4.5%
|
-39.76%
|
-5.26%
|
7.25%
|
11.17%
|
-17.57%
|
-7.98%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
28.88%
|
52.62%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
414.05%
|
212.12%
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-30
|
21-02-01
|
22-01-28
|
23-03-30
|
24-01-31
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2023 Q1
|
2023 Q2
|
---|
Net sales
1 |
-
|
-
|
1,472,311
|
EBITDA
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
190,213
|
Operating Margin
|
-
|
-
|
12.92%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
1 |
141,061
|
14,662
|
-25,995
|
Net margin
|
-
|
-
|
-1.77%
|
EPS
|
-
|
42.61
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
22-01-28
|
23-04-28
|
23-07-31
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-830,683
|
-299,605
|
-3,902,105
|
-439,659
|
565,469
|
1,101,000
|
-1,959,500
|
-1,210,000
|
ROE (net income / shareholders' equity)
|
10.2%
|
13.6%
|
15.9%
|
7.75%
|
2.65%
|
7.17%
|
12.7%
|
21.6%
|
ROA (Net income/ Total Assets)
|
4.78%
|
5.31%
|
4.68%
|
2.27%
|
0.65%
|
2.31%
|
3.65%
|
4.4%
|
Assets
1 |
7,455,472
|
9,519,623
|
14,758,984
|
20,275,382
|
20,988,164
|
22,445,405
|
21,028,807
|
32,613,636
|
Book Value Per Share
2 |
12,177
|
13,119
|
15,099
|
23,064
|
16,665
|
17,062
|
-
|
-
|
Cash Flow per Share
|
-
|
2,103
|
300.0
|
-
|
3,055
|
-
|
-
|
-
|
Capex
1 |
702,794
|
937,642
|
4,076,775
|
1,728,787
|
384,548
|
263,333
|
2,432,667
|
3,591,000
|
Capex / Sales
|
12.03%
|
14.09%
|
41.54%
|
20.69%
|
4.93%
|
2.67%
|
21.82%
|
23.68%
|
Announcement Date
|
20-01-30
|
21-02-01
|
22-01-28
|
23-03-30
|
24-01-31
|
-
|
-
|
-
|
Last Close Price
26,800
VND Average target price
29,757
VND Spread / Average Target +11.03% Consensus |