End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
36,000
VND
|
+0.42%
|
|
+3.75%
|
+8.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,067,779
|
7,357,084
|
19,566,713
|
16,807,806
|
13,031,431
|
14,088,033
|
-
|
-
|
Enterprise Value (EV)
1 |
5,067,779
|
7,357,084
|
19,566,713
|
16,807,806
|
13,031,431
|
14,088,033
|
14,088,033
|
14,088,033
|
P/E ratio
|
15
x
|
12.2
x
|
6.45
x
|
3.08
x
|
31.3
x
|
21.8
x
|
15.8
x
|
13
x
|
Yield
|
9.27%
|
3.72%
|
10%
|
16.3%
|
-
|
9.26%
|
6.25%
|
8.33%
|
Capitalization / Revenue
|
0.66
x
|
0.95
x
|
1.53
x
|
0.9
x
|
0.96
x
|
1.01
x
|
1.01
x
|
1.01
x
|
EV / Revenue
|
0.66
x
|
0.95
x
|
1.53
x
|
0.9
x
|
0.96
x
|
1.01
x
|
1.01
x
|
1.01
x
|
EV / EBITDA
|
5.1
x
|
6.05
x
|
4.8
x
|
2.35
x
|
11.9
x
|
13.7
x
|
10.2
x
|
8.1
x
|
EV / FCF
|
3.2
x
|
-
|
8.58
x
|
3.45
x
|
19.4
x
|
23
x
|
12.5
x
|
10.8
x
|
FCF Yield
|
31.2%
|
-
|
11.6%
|
29%
|
5.17%
|
4.34%
|
8.01%
|
9.28%
|
Price to Book
|
0.71
x
|
0.91
x
|
1.86
x
|
1.21
x
|
1.14
x
|
1.33
x
|
1.31
x
|
-
|
Nbr of stocks (in thousands)
|
391,334
|
391,334
|
391,334
|
391,334
|
391,334
|
391,334
|
-
|
-
|
Reference price
2 |
12,950
|
18,800
|
50,000
|
42,950
|
33,300
|
36,000
|
36,000
|
36,000
|
Announcement Date
|
1/22/20
|
3/26/21
|
1/26/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,683,541
|
7,761,819
|
12,786,141
|
18,627,180
|
13,569,186
|
13,955,000
|
13,955,667
|
13,975,000
|
EBITDA
1 |
993,874
|
1,215,763
|
4,079,069
|
7,142,359
|
1,093,331
|
1,029,500
|
1,387,500
|
1,740,000
|
EBIT
1 |
431,995
|
666,115
|
3,542,083
|
6,627,557
|
690,031
|
591,500
|
939,500
|
1,341,000
|
Operating Margin
|
5.62%
|
8.58%
|
27.7%
|
35.58%
|
5.09%
|
4.24%
|
6.73%
|
9.6%
|
Earnings before Tax (EBT)
1 |
467,076
|
847,891
|
3,798,752
|
6,646,437
|
690,967
|
903,000
|
1,245,500
|
1,644,000
|
Net income
1 |
377,703
|
691,308
|
3,116,702
|
5,586,163
|
532,674
|
698,333
|
983,667
|
1,351,000
|
Net margin
|
4.92%
|
8.91%
|
24.38%
|
29.99%
|
3.93%
|
5%
|
7.05%
|
9.67%
|
EPS
2 |
863.0
|
1,535
|
7,747
|
13,952
|
1,063
|
1,649
|
2,283
|
2,761
|
Free Cash Flow
1 |
1,583,648
|
-
|
2,279,286
|
4,875,152
|
673,418
|
612,000
|
1,129,000
|
1,307,500
|
FCF margin
|
20.61%
|
-
|
17.83%
|
26.17%
|
4.96%
|
4.39%
|
8.09%
|
9.36%
|
FCF Conversion (EBITDA)
|
159.34%
|
-
|
55.88%
|
68.26%
|
61.59%
|
59.45%
|
81.37%
|
75.14%
|
FCF Conversion (Net income)
|
419.28%
|
-
|
73.13%
|
87.27%
|
126.42%
|
87.64%
|
114.77%
|
96.78%
|
Dividend per Share
2 |
1,200
|
700.0
|
5,000
|
7,000
|
-
|
3,333
|
2,250
|
3,000
|
Announcement Date
|
1/22/20
|
3/26/21
|
1/26/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2022 Q1
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
-
|
5,829,112
|
3,215,591
|
3,381,821
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
618,018
|
2,114,087
|
64,023
|
107,693
|
Net margin
|
-
|
36.27%
|
1.99%
|
3.18%
|
EPS
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/21/21
|
4/20/22
|
10/30/23
|
1/30/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,583,648
|
-
|
2,279,286
|
4,875,152
|
673,418
|
612,000
|
1,129,000
|
1,307,500
|
ROE (net income / shareholders' equity)
|
4.7%
|
8.6%
|
33.5%
|
45.8%
|
4.23%
|
5.05%
|
6.55%
|
-
|
ROA (Net income/ Total Assets)
|
3.35%
|
6.08%
|
24.7%
|
35.3%
|
3.43%
|
5.4%
|
5.8%
|
-
|
Assets
1 |
11,274,726
|
11,370,117
|
12,608,887
|
15,832,740
|
15,510,406
|
12,932,099
|
16,959,770
|
-
|
Book Value Per Share
2 |
18,270
|
20,659
|
26,871
|
35,398
|
29,089
|
26,968
|
27,506
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
42,706
|
81,740
|
78,552
|
90,292
|
164,856
|
200,000
|
200,000
|
200,000
|
Capex / Sales
|
0.56%
|
1.05%
|
0.61%
|
0.48%
|
1.21%
|
1.43%
|
1.43%
|
1.43%
|
Announcement Date
|
1/22/20
|
3/26/21
|
1/26/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
36,000
VND Average target price
37,137
VND Spread / Average Target +3.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.11% | 553M | | +18.91% | 39.71B | | -.--% | 11.39B | | +0.90% | 7.94B | | +4.51% | 6.74B | | -4.90% | 6.07B | | +0.72% | 6.03B | | +30.96% | 5.18B | | -13.94% | 5.43B | | -12.88% | 4.65B |
Other Agricultural Chemicals
|