End-of-day quote
HANOI S.E.
18:00:00 2024-05-20 EDT
|
5-day change
|
1st Jan Change
|
49,000
VND
|
+4.26%
|
|
+15.84%
|
+24.05%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
3,614,236
|
3,170,696
|
4,240,667
|
7,067,778
|
4,146,411
|
5,118,226
|
Enterprise Value (EV)
1 |
5,649,970
|
4,354,907
|
4,971,365
|
7,833,540
|
5,244,936
|
5,385,642
|
P/E ratio
|
10.9
x
|
7.75
x
|
10.6
x
|
16.7
x
|
9.55
x
|
10.2
x
|
Yield
|
2.47%
|
6.19%
|
6.94%
|
4.17%
|
6.25%
|
-
|
Capitalization / Revenue
|
0.8
x
|
0.67
x
|
0.95
x
|
1.47
x
|
0.73
x
|
0.99
x
|
EV / Revenue
|
1.25
x
|
0.91
x
|
1.11
x
|
1.62
x
|
0.92
x
|
1.04
x
|
EV / EBITDA
|
9.68
x
|
6.2
x
|
6.73
x
|
10.9
x
|
6.81
x
|
6.06
x
|
EV / FCF
|
-17.5
x
|
5.68
x
|
6.09
x
|
40.2
x
|
-20.6
x
|
5.47
x
|
FCF Yield
|
-5.71%
|
17.6%
|
16.4%
|
2.49%
|
-4.86%
|
18.3%
|
Price to Book
|
1.6
x
|
1.21
x
|
1.64
x
|
2.61
x
|
1.46
x
|
1.64
x
|
Nbr of stocks (in thousands)
|
129,577
|
129,576
|
129,576
|
129,576
|
129,575
|
129,575
|
Reference price
2 |
27,893
|
24,470
|
32,727
|
54,545
|
32,000
|
39,500
|
Announcement Date
|
3/20/19
|
3/27/20
|
4/2/21
|
3/29/22
|
4/6/23
|
3/25/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
4,519,645
|
4,759,862
|
4,486,111
|
4,823,525
|
5,685,112
|
5,175,863
|
EBITDA
1 |
583,762
|
702,705
|
738,175
|
716,150
|
770,732
|
889,060
|
EBIT
1 |
449,852
|
552,880
|
590,379
|
566,298
|
615,832
|
733,755
|
Operating Margin
|
9.95%
|
11.62%
|
13.16%
|
11.74%
|
10.83%
|
14.18%
|
Earnings before Tax (EBT)
1 |
379,845
|
471,186
|
523,419
|
551,035
|
564,480
|
659,282
|
Net income
1 |
331,517
|
409,026
|
447,189
|
467,760
|
479,540
|
559,415
|
Net margin
|
7.34%
|
8.59%
|
9.97%
|
9.7%
|
8.44%
|
10.81%
|
EPS
2 |
2,558
|
3,157
|
3,079
|
3,269
|
3,349
|
3,891
|
Free Cash Flow
1 |
-322,489
|
766,500
|
816,153
|
195,093
|
-254,643
|
985,050
|
FCF margin
|
-7.14%
|
16.1%
|
18.19%
|
4.04%
|
-4.48%
|
19.03%
|
FCF Conversion (EBITDA)
|
-
|
109.08%
|
110.56%
|
27.24%
|
-
|
110.8%
|
FCF Conversion (Net income)
|
-
|
187.4%
|
182.51%
|
41.71%
|
-
|
176.09%
|
Dividend per Share
2 |
688.7
|
1,515
|
2,273
|
2,273
|
2,000
|
-
|
Announcement Date
|
3/20/19
|
3/27/20
|
4/2/21
|
3/29/22
|
4/6/23
|
3/25/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
2,035,735
|
1,184,211
|
730,698
|
765,762
|
1,098,525
|
267,416
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.487
x
|
1.685
x
|
0.9899
x
|
1.069
x
|
1.425
x
|
0.3008
x
|
Free Cash Flow
1 |
-322,489
|
766,500
|
816,153
|
195,093
|
-254,643
|
985,050
|
ROE (net income / shareholders' equity)
|
15.3%
|
17%
|
17.3%
|
17.7%
|
17.3%
|
18.8%
|
ROA (Net income/ Total Assets)
|
6.15%
|
7.33%
|
8.74%
|
8.05%
|
7.73%
|
8.72%
|
Assets
1 |
5,387,455
|
5,580,316
|
5,119,098
|
5,810,823
|
6,205,867
|
6,414,865
|
Book Value Per Share
2 |
17,384
|
20,226
|
19,983
|
20,899
|
21,847
|
24,044
|
Cash Flow per Share
2 |
641.0
|
2,340
|
1,637
|
1,100
|
1,296
|
3,745
|
Capex
1 |
294,650
|
169,760
|
118,033
|
92,182
|
107,308
|
87,093
|
Capex / Sales
|
6.52%
|
3.57%
|
2.63%
|
1.91%
|
1.89%
|
1.68%
|
Announcement Date
|
3/20/19
|
3/27/20
|
4/2/21
|
3/29/22
|
4/6/23
|
3/25/24
|
|
1st Jan change
|
Capi.
|
---|
| +24.05% | 239M | | +3.56% | 20.55B | | +26.07% | 13.73B | | +8.95% | 7.07B | | +28.40% | 4.03B | | +25.00% | 2.97B | | +10.61% | 2.63B | | +44.60% | 2.2B | | +5.88% | 1.79B | | -13.65% | 867M |
Plumbing Fixtures & Fittings
|