End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
104,000
VND
|
+0.48%
|
|
+0.68%
|
-3.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
76,585,202
|
65,479,824
|
69,488,734
|
59,306,441
|
58,494,024
|
56,327,579
|
-
|
-
|
Enterprise Value (EV)
1 |
82,332,033
|
73,297,685
|
82,221,318
|
59,306,441
|
58,494,024
|
56,327,579
|
56,327,579
|
56,327,579
|
P/E ratio
|
18.5
x
|
933
x
|
923
x
|
-27.3
x
|
171
x
|
23.9
x
|
15
x
|
11.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
2.88%
|
5.58%
|
Capitalization / Revenue
|
1.47
x
|
3.6
x
|
5.4
x
|
1.51
x
|
0.94
x
|
0.61
x
|
0.49
x
|
0.48
x
|
EV / Revenue
|
1.47
x
|
3.6
x
|
5.4
x
|
1.51
x
|
0.94
x
|
0.61
x
|
0.49
x
|
0.48
x
|
EV / EBITDA
|
14.2
x
|
-25.2
x
|
-23.8
x
|
-16.7
x
|
-
|
10
x
|
7.3
x
|
6.01
x
|
EV / FCF
|
-
|
-12,469,724
x
|
-10,331,777
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5
x
|
4.37
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
523,839
|
523,839
|
541,611
|
541,611
|
541,611
|
541,611
|
-
|
-
|
Reference price
2 |
146,200
|
125,000
|
128,300
|
109,500
|
108,000
|
104,000
|
104,000
|
104,000
|
Announcement Date
|
1/31/20
|
2/1/21
|
4/4/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
52,059,787
|
18,209,776
|
12,874,920
|
39,342,331
|
62,534,861
|
92,524,000
|
116,036,000
|
116,515,000
|
EBITDA
1 |
5,392,580
|
-2,603,309
|
-2,914,212
|
-3,552,097
|
-
|
5,624,000
|
7,712,000
|
9,380,000
|
EBIT
1 |
5,315,498
|
-2,734,050
|
-3,012,290
|
-3,631,708
|
-1,173,791
|
3,917,000
|
5,643,000
|
6,952,000
|
Operating Margin
|
10.21%
|
-15.01%
|
-23.4%
|
-9.23%
|
-1.88%
|
4.23%
|
4.86%
|
5.97%
|
Earnings before Tax (EBT)
1 |
5,010,916
|
122,918
|
180,380
|
-1,818,619
|
722,110
|
2,738,000
|
4,439,000
|
5,886,000
|
Net income
1 |
4,218,787
|
69,999
|
74,585
|
-2,171,856
|
343,041
|
2,428,000
|
3,916,000
|
5,053,000
|
Net margin
|
8.1%
|
0.38%
|
0.58%
|
-5.52%
|
0.55%
|
2.62%
|
3.37%
|
4.34%
|
EPS
2 |
7,889
|
134.0
|
139.0
|
-4,010
|
633.0
|
4,344
|
6,926
|
8,934
|
Free Cash Flow
|
-
|
-5,251,105
|
-6,725,731
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-28.84%
|
-52.24%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
3,000
|
5,800
|
Announcement Date
|
1/31/20
|
2/1/21
|
4/4/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
5,746,831
|
7,817,860
|
12,732,583
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.066
x
|
-3.003
x
|
-4.369
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-5,251,105
|
-6,725,731
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
28.7%
|
0.47%
|
0.6%
|
-14%
|
2.25%
|
13.4%
|
18.1%
|
21.4%
|
ROA (Net income/ Total Assets)
|
9.73%
|
0.15%
|
0.2%
|
-3.66%
|
0.45%
|
2.7%
|
4.1%
|
5.2%
|
Assets
1 |
43,347,411
|
47,977,074
|
38,001,176
|
59,340,340
|
76,367,145
|
89,925,926
|
95,512,195
|
97,173,077
|
Book Value Per Share
|
29,231
|
28,591
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,189,143
|
353,342
|
174,909
|
4,750,045
|
-
|
60,000
|
48,000
|
42,000
|
Capex / Sales
|
2.28%
|
1.94%
|
1.36%
|
12.07%
|
-
|
0.06%
|
0.04%
|
0.04%
|
Announcement Date
|
1/31/20
|
2/1/21
|
4/4/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
104,000
VND Average target price
114,000
VND Spread / Average Target +9.62% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.70% | 2.22B | | +24.09% | 32.01B | | +6.68% | 24.77B | | -0.30% | 19.86B | | +32.63% | 18.21B | | +28.07% | 17.37B | | -16.19% | 14.84B | | +38.67% | 13.47B | | -14.20% | 12.32B | | +13.74% | 10.8B |
Other Airlines
|