End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
49,750
VND
|
-0.30%
|
|
+2.68%
|
+56.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
82,428,296
|
110,404,546
|
175,545,740
|
90,920,616
|
112,015,844
|
175,244,913
|
-
|
-
|
Enterprise Value (EV)
1 |
82,428,296
|
110,404,546
|
175,545,740
|
90,920,616
|
112,015,844
|
175,244,913
|
175,244,913
|
175,244,913
|
P/E ratio
|
8.18
x
|
8.96
x
|
9.73
x
|
4.52
x
|
6.22
x
|
7.73
x
|
6.18
x
|
5.19
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
1.81%
|
2.25%
|
2.85%
|
Capitalization / Revenue
|
3.91
x
|
4.08
x
|
4.73
x
|
2.1
x
|
2.62
x
|
3.58
x
|
2.95
x
|
2.42
x
|
EV / Revenue
|
3.91
x
|
4.08
x
|
4.73
x
|
2.1
x
|
2.62
x
|
3.58
x
|
2.95
x
|
2.42
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.33
x
|
1.49
x
|
1.89
x
|
0.81
x
|
0.86
x
|
1.17
x
|
1
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
3,500,140
|
3,504,906
|
3,510,915
|
3,517,239
|
3,522,511
|
3,522,511
|
-
|
-
|
Reference price
2 |
23,550
|
31,500
|
50,000
|
25,850
|
31,800
|
49,750
|
49,750
|
49,750
|
Announcement Date
|
1/21/20
|
1/27/21
|
1/24/22
|
1/31/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21,068,145
|
27,042,485
|
37,076,325
|
43,206,132
|
42,689,524
|
48,924,656
|
59,488,124
|
72,307,058
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,755,636
|
18,411,331
|
25,902,979
|
27,504,062
|
26,809,296
|
32,553,421
|
39,483,967
|
45,496,082
|
Operating Margin
|
65.29%
|
68.08%
|
69.86%
|
63.66%
|
62.8%
|
66.54%
|
66.37%
|
62.92%
|
Earnings before Tax (EBT)
1 |
12,838,268
|
15,800,296
|
23,238,376
|
25,567,768
|
22,888,228
|
28,026,033
|
34,653,018
|
40,401,667
|
Net income
1 |
10,075,139
|
12,324,888
|
18,037,685
|
20,150,377
|
18,003,802
|
22,493,938
|
28,371,460
|
33,761,775
|
Net margin
|
47.82%
|
45.58%
|
48.65%
|
46.64%
|
42.17%
|
45.98%
|
47.69%
|
46.69%
|
EPS
2 |
2,878
|
3,516
|
5,137
|
5,725
|
5,111
|
6,440
|
8,047
|
9,584
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
900.0
|
1,120
|
1,419
|
Announcement Date
|
1/21/20
|
1/27/21
|
1/24/22
|
1/31/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
10,159,011
|
-
|
-
|
-
|
-
|
9,299,974
|
9,325,171
|
10,418,493
|
11,701,570
|
11,982,187
|
12,566,921
|
13,430,448
|
15,911,544
|
16,708,433
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,767,163
|
-
|
7,738,517
|
-
|
-
|
6,157,888
|
6,456,281
|
6,787,764
|
7,407,365
|
8,143,000
|
8,536,000
|
9,185,000
|
-
|
-
|
Operating Margin
|
66.61%
|
-
|
-
|
-
|
-
|
66.21%
|
69.23%
|
65.15%
|
63.3%
|
67.96%
|
67.92%
|
68.39%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
6,139,979
|
-
|
7,321,136
|
-
|
-
|
5,623,358
|
5,649,010
|
5,842,790
|
5,773,070
|
7,226,000
|
7,565,000
|
8,170,000
|
-
|
-
|
Net income
1 |
4,592,230
|
-
|
5,800,491
|
-
|
-
|
4,496,895
|
4,455,055
|
4,612,943
|
4,438,909
|
5,762,937
|
6,038,233
|
6,362,539
|
7,868,715
|
8,244,570
|
Net margin
|
45.2%
|
-
|
-
|
-
|
-
|
48.35%
|
47.77%
|
44.28%
|
37.93%
|
48.1%
|
48.05%
|
47.37%
|
49.45%
|
49.34%
|
EPS
2 |
1,307
|
-
|
-
|
-
|
-
|
1,279
|
1,267
|
1,312
|
1,260
|
1,541
|
1,639
|
1,729
|
2,237
|
2,344
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/24/22
|
4/21/22
|
7/21/22
|
10/31/22
|
1/31/23
|
4/26/23
|
7/25/23
|
10/23/23
|
1/22/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
17.8%
|
18.1%
|
21.5%
|
19.7%
|
14.8%
|
16.2%
|
17.6%
|
17.9%
|
ROA (Net income/ Total Assets)
|
2.86%
|
2.99%
|
3.58%
|
3.18%
|
2.33%
|
2.48%
|
2.65%
|
2.62%
|
Assets
1 |
352,339,185
|
411,652,906
|
504,212,137
|
633,880,914
|
774,257,171
|
908,152,501
|
1,070,689,824
|
1,290,257,272
|
Book Value Per Share
2 |
17,651
|
21,151
|
26,505
|
31,927
|
36,994
|
42,512
|
49,527
|
57,698
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/21/20
|
1/27/21
|
1/24/22
|
1/31/23
|
1/22/24
|
-
|
-
|
-
|
Last Close Price
49,750
VND Average target price
47,064
VND Spread / Average Target -5.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +56.45% | 6.91B | | +20.43% | 583B | | +16.75% | 307B | | +23.30% | 254B | | +24.18% | 213B | | +25.81% | 191B | | +29.53% | 172B | | +9.68% | 164B | | +8.46% | 150B | | +8.26% | 137B |
Other Banks
|