End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
27,950
VND
|
-0.89%
|
|
+0.90%
|
+16.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,768,548
|
60,739,793
|
93,217,209
|
73,965,829
|
92,828,804
|
110,501,233
|
-
|
-
|
Enterprise Value (EV)
1 |
37,768,548
|
60,739,793
|
93,217,209
|
73,965,829
|
92,828,804
|
110,501,233
|
110,501,233
|
110,501,233
|
P/E ratio
|
6.4
x
|
8
x
|
9.86
x
|
5.46
x
|
5.84
x
|
6.54
x
|
5.38
x
|
4.68
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
3.51%
|
4.1%
|
4.57%
|
Capitalization / Revenue
|
2.35
x
|
3.34
x
|
3.96
x
|
2.57
x
|
3.33
x
|
3.09
x
|
2.64
x
|
2.34
x
|
EV / Revenue
|
2.35
x
|
3.34
x
|
3.96
x
|
2.57
x
|
3.33
x
|
3.09
x
|
2.64
x
|
2.34
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.36
x
|
1.71
x
|
2.08
x
|
1.27
x
|
1.31
x
|
1.33
x
|
1.08
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
3,869,516
|
3,884,050
|
3,884,050
|
3,884,050
|
3,884,050
|
3,884,050
|
-
|
-
|
Reference price
2 |
9,761
|
15,638
|
24,000
|
19,043
|
23,900
|
28,450
|
28,450
|
28,450
|
Announcement Date
|
1/21/20
|
1/25/21
|
1/25/22
|
3/9/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,068,645
|
18,161,309
|
23,563,997
|
28,790,067
|
27,881,907
|
35,775,531
|
41,782,819
|
47,191,251
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,789,757
|
10,537,041
|
15,334,221
|
17,185,022
|
21,872,230
|
24,101,713
|
27,772,123
|
32,788,500
|
Operating Margin
|
48.48%
|
58.02%
|
65.07%
|
59.69%
|
78.45%
|
67.37%
|
66.47%
|
69.48%
|
Earnings before Tax (EBT)
1 |
7,515,936
|
9,595,888
|
11,998,112
|
17,114,208
|
20,067,999
|
22,685,000
|
26,596,616
|
31,513,000
|
Net income
1 |
5,997,085
|
7,682,823
|
9,602,746
|
13,688,193
|
16,044,733
|
18,148,000
|
20,969,258
|
25,211,000
|
Net margin
|
37.32%
|
42.3%
|
40.75%
|
47.54%
|
57.55%
|
50.73%
|
50.19%
|
53.42%
|
EPS
2 |
1,524
|
1,954
|
2,433
|
3,485
|
4,092
|
4,350
|
5,285
|
6,081
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
1,000
|
1,167
|
1,300
|
Announcement Date
|
1/21/20
|
1/25/21
|
1/25/22
|
3/9/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
5,971,221
|
-
|
7,305,427
|
7,920,151
|
7,671,124
|
7,119,752
|
7,016,914
|
7,896,411
|
8,413,268
|
8,607,635
|
8,839,462
|
9,529,835
|
10,130,514
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
3,553,777
|
-
|
4,646,996
|
4,900,483
|
5,538,340
|
5,556,164
|
5,365,215
|
5,404,530
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
59.52%
|
-
|
63.61%
|
61.87%
|
72.2%
|
78.04%
|
76.46%
|
68.44%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
3,029,760
|
-
|
4,914,360
|
5,156,497
|
4,832,447
|
5,035,481
|
5,043,574
|
4,892,313
|
-
|
-
|
-
|
-
|
-
|
Net income
|
2,428,495
|
3,287,535
|
3,943,148
|
4,135,029
|
3,865,846
|
4,037,579
|
4,006,279
|
3,905,419
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
40.67%
|
-
|
53.98%
|
52.21%
|
50.39%
|
56.71%
|
57.09%
|
49.46%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
846.6
|
-
|
-
|
797.0
|
-
|
1,031
|
1,006
|
1,054
|
1,063
|
1,077
|
1,217
|
1,300
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
-
|
-
|
Announcement Date
|
1/25/22
|
4/27/22
|
7/27/22
|
4/28/23
|
8/14/23
|
10/24/23
|
1/26/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
24.6%
|
24.3%
|
23.9%
|
26.5%
|
24.8%
|
22.2%
|
21.8%
|
21.2%
|
ROA (Net income/ Total Assets)
|
1.68%
|
1.86%
|
1.98%
|
2.41%
|
2.42%
|
2.28%
|
2.4%
|
2.4%
|
Assets
1 |
356,417,746
|
414,023,280
|
486,141,143
|
567,833,444
|
663,334,422
|
795,441,595
|
874,812,585
|
1,049,876,527
|
Book Value Per Share
2 |
7,172
|
9,127
|
11,560
|
15,046
|
18,269
|
21,448
|
26,250
|
30,781
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/21/20
|
1/25/21
|
1/25/22
|
3/9/23
|
1/26/24
|
-
|
-
|
-
|
Last Close Price
28,450
VND Average target price
35,239
VND Spread / Average Target +23.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.95% | 4.26B | | +16.40% | 569B | | +8.80% | 163B | | +17.61% | 311B | | +23.04% | 258B | | +22.40% | 212B | | +25.81% | 191B | | +31.21% | 174B | | +8.05% | 150B | | +7.99% | 135B |
Other Banks
|