End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
26,850
VND
|
+0.19%
|
|
+0.94%
|
+12.34%
|
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
|
104,286,752
|
-
|
-
|
Enterprise Value (EV)
1 |
37,768,548
|
60,739,793
|
93,217,209
|
73,965,829
|
92,828,804
|
104,286,752
|
104,286,752
|
104,286,752
|
P/E ratio
|
6.4
x
|
8
x
|
9.86
x
|
5.46
x
|
5.84
x
|
5.98
x
|
5.06
x
|
4.41
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
3.72%
|
4.35%
|
4.84%
|
Capitalization / Revenue
|
2.35
x
|
3.34
x
|
3.96
x
|
2.57
x
|
3.33
x
|
2.87
x
|
2.47
x
|
2.21
x
|
EV / Revenue
|
2.35
x
|
3.34
x
|
3.96
x
|
2.57
x
|
3.33
x
|
2.87
x
|
2.47
x
|
2.21
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
|
1.21
x
|
1.02
x
|
0.93
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
|
26,850
|
26,850
|
26,850
|
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
|
36,313,165
|
42,268,565
|
47,136,744
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,789,757
|
10,537,041
|
15,334,221
|
17,185,022
|
21,872,230
|
24,590,513
|
27,822,123
|
32,939,500
|
Operating Margin
|
48.48%
|
58.02%
|
65.07%
|
59.69%
|
78.45%
|
67.72%
|
65.82%
|
69.88%
|
Earnings before Tax (EBT)
1 |
7,515,936
|
9,595,888
|
11,998,112
|
17,114,208
|
20,067,999
|
23,249,651
|
26,621,366
|
31,689,500
|
Net income
1 |
5,997,085
|
7,682,823
|
9,602,746
|
13,688,193
|
16,044,733
|
18,593,841
|
20,982,424
|
25,352,000
|
Net margin
|
37.32%
|
42.3%
|
40.75%
|
47.54%
|
57.55%
|
51.2%
|
49.64%
|
53.78%
|
EPS
2 |
1,524
|
1,954
|
2,433
|
3,485
|
4,092
|
4,486
|
5,302
|
6,083
|
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
|
8,864,753
|
9,097,241
|
9,369,086
|
9,899,625
|
10,518,218
|
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
|
1,076
|
1,102
|
1,095
|
1,233
|
1,316
|
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%
|
23.2%
|
21.8%
|
21.3%
|
ROA (Net income/ Total Assets)
|
1.68%
|
1.86%
|
1.98%
|
2.41%
|
2.42%
|
2.36%
|
2.4%
|
2.4%
|
Assets
1 |
356,417,746
|
414,023,280
|
486,141,143
|
567,833,444
|
663,334,422
|
786,355,229
|
875,544,516
|
1,054,281,877
|
Book Value Per Share
2 |
7,172
|
9,127
|
11,560
|
15,046
|
18,269
|
22,134
|
26,296
|
28,852
|
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
26,850
VND Average target price
35,005
VND Spread / Average Target +30.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.34% | 4.12B | | +13.63% | 556B | | +11.52% | 298B | | +9.95% | 247B | | +21.50% | 210B | | +21.81% | 170B | | +9.03% | 162B | | +5.13% | 153B | | +0.01% | 139B | | -10.52% | 138B |
Other Banks
|