End-of-day quote
Ho Chi Minh S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
28,300
VND
|
-1.91%
|
|
-1.39%
|
+9.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,41,258
|
14,25,073
|
38,59,288
|
22,50,110
|
24,41,772
|
27,35,187
|
-
|
-
|
Enterprise Value (EV)
1 |
12,41,258
|
14,25,073
|
38,59,288
|
22,50,110
|
24,41,772
|
27,35,187
|
27,35,187
|
27,35,187
|
P/E ratio
|
5.78
x
|
10.3
x
|
14.4
x
|
7.9
x
|
25.9
x
|
12.8
x
|
10.8
x
|
8.06
x
|
Yield
|
8.55%
|
7.18%
|
2.65%
|
-
|
-
|
3.13%
|
3.65%
|
5.57%
|
Capitalization / Revenue
|
0.56
x
|
0.81
x
|
1.89
x
|
1.06
x
|
1.71
x
|
1.32
x
|
1.08
x
|
0.91
x
|
EV / Revenue
|
0.56
x
|
0.81
x
|
1.89
x
|
1.06
x
|
1.71
x
|
1.32
x
|
1.08
x
|
0.91
x
|
EV / EBITDA
|
3.06
x
|
4.64
x
|
9.99
x
|
5.7
x
|
12
x
|
7.28
x
|
5.24
x
|
3.88
x
|
EV / FCF
|
7.69
x
|
3.22
x
|
13
x
|
97.4
x
|
-2.51
x
|
-17.8
x
|
4.21
x
|
4.6
x
|
FCF Yield
|
13%
|
31.1%
|
7.71%
|
1.03%
|
-39.8%
|
-5.63%
|
23.8%
|
21.7%
|
Price to Book
|
1.15
x
|
1.32
x
|
3.18
x
|
1.61
x
|
-
|
1.6
x
|
1.47
x
|
1.32
x
|
Nbr of stocks (in thousands)
|
81,336
|
78,413
|
78,413
|
94,096
|
94,095
|
95,137
|
-
|
-
|
Reference price
2 |
15,261
|
18,174
|
49,217
|
23,913
|
25,950
|
28,750
|
28,750
|
28,750
|
Announcement Date
|
20/01/20
|
20/01/21
|
20/01/22
|
18/01/23
|
22/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
22,28,979
|
17,65,666
|
20,42,389
|
21,14,532
|
14,25,625
|
20,76,250
|
25,43,750
|
30,19,500
|
EBITDA
1 |
4,05,740
|
3,07,422
|
3,86,221
|
3,94,461
|
2,03,604
|
3,75,500
|
5,22,000
|
7,05,000
|
EBIT
1 |
2,48,355
|
1,62,907
|
2,75,794
|
2,88,100
|
1,11,721
|
2,29,500
|
3,01,750
|
4,15,000
|
Operating Margin
|
11.14%
|
9.23%
|
13.5%
|
13.62%
|
7.84%
|
11.05%
|
11.86%
|
13.74%
|
Earnings before Tax (EBT)
1 |
2,53,085
|
1,63,360
|
2,85,706
|
2,69,708
|
90,539
|
1,99,000
|
2,71,000
|
3,98,500
|
Net income
1 |
2,14,556
|
1,43,405
|
2,78,447
|
2,40,371
|
87,338
|
1,82,000
|
2,51,250
|
3,70,500
|
Net margin
|
9.63%
|
8.12%
|
13.63%
|
11.37%
|
6.13%
|
8.77%
|
9.88%
|
12.27%
|
EPS
2 |
2,638
|
1,763
|
3,423
|
3,026
|
1,003
|
2,248
|
2,672
|
3,567
|
Free Cash Flow
1 |
1,61,383
|
4,42,980
|
2,97,551
|
23,105
|
-9,73,034
|
-1,54,000
|
6,50,000
|
5,94,000
|
FCF margin
|
7.24%
|
25.09%
|
14.57%
|
1.09%
|
-68.25%
|
-7.42%
|
25.55%
|
19.67%
|
FCF Conversion (EBITDA)
|
39.78%
|
144.1%
|
77.04%
|
5.86%
|
-
|
-
|
124.52%
|
84.26%
|
FCF Conversion (Net income)
|
75.22%
|
308.9%
|
106.86%
|
9.61%
|
-
|
-
|
258.71%
|
160.32%
|
Dividend per Share
2 |
1,304
|
1,304
|
1,304
|
-
|
-
|
900.0
|
1,050
|
1,600
|
Announcement Date
|
20/01/20
|
20/01/21
|
20/01/22
|
18/01/23
|
22/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2023 Q1
|
2023 Q2
|
2023 Q4
|
---|
Net sales
1 |
-
|
-
|
-
|
3,52,283
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
1,40,854
|
1,629
|
37,515
|
31,589
|
Net margin
|
-
|
-
|
-
|
8.97%
|
EPS
|
1,732
|
17.39
|
458.0
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/07/21
|
19/04/23
|
19/07/23
|
22/01/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,61,383
|
4,42,980
|
2,97,551
|
23,105
|
-9,73,034
|
-1,54,000
|
6,50,000
|
5,94,000
|
ROE (net income / shareholders' equity)
|
21.5%
|
13.3%
|
23.8%
|
17.2%
|
5.51%
|
10.7%
|
11.1%
|
16.1%
|
ROA (Net income/ Total Assets)
|
10.2%
|
7.6%
|
15.2%
|
11.7%
|
3.43%
|
6.35%
|
7.83%
|
10.1%
|
Assets
1 |
20,94,185
|
18,86,911
|
18,37,609
|
20,47,178
|
25,50,027
|
28,66,142
|
32,10,863
|
36,86,567
|
Book Value Per Share
2 |
13,318
|
13,797
|
15,479
|
14,869
|
-
|
17,933
|
19,591
|
21,828
|
Cash Flow per Share
|
-
|
5,447
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
6,142
|
-
|
23,883
|
47,917
|
9,49,806
|
9,78,000
|
93,500
|
79,500
|
Capex / Sales
|
0.28%
|
-
|
1.17%
|
2.27%
|
66.62%
|
47.1%
|
3.68%
|
2.63%
|
Announcement Date
|
20/01/20
|
20/01/21
|
20/01/22
|
18/01/23
|
22/01/24
|
-
|
-
|
-
|
Last Close Price
28,750
VND Average target price
31,390
VND Spread / Average Target +9.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.06% | 108M | | +21.36% | 6.6B | | +13.96% | 1.53B | | -7.56% | 1.28B | | +18.07% | 1.18B | | +10.93% | 1.08B | | +24.68% | 1.02B | | +6.04% | 762M | | +0.97% | 607M | | -17.65% | 561M |
Yarn Goods
|