End-of-day quote
Ho Chi Minh S.E.
03:30:00 25/04/2024 am IST
|
5-day change
|
1st Jan Change
|
58,000
VND
|
-1.53%
|
|
-2.36%
|
+13.28%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
68,07,773
|
76,17,763
|
1,33,06,979
|
92,76,314
|
1,09,92,722
|
98,74,164
|
Enterprise Value (EV)
1 |
1,18,91,833
|
1,33,37,955
|
1,92,65,828
|
1,51,27,575
|
1,72,66,261
|
2,22,98,205
|
P/E ratio
|
37.1
x
|
22.3
x
|
40.1
x
|
45.1
x
|
38.3
x
|
14.4
x
|
Yield
|
-
|
3.04%
|
-
|
2.49%
|
2.81%
|
3.13%
|
Capitalization / Revenue
|
11.3
x
|
10.7
x
|
18.9
x
|
10.3
x
|
8.2
x
|
6.18
x
|
EV / Revenue
|
19.8
x
|
18.7
x
|
27.3
x
|
16.8
x
|
12.9
x
|
14
x
|
EV / EBITDA
|
25.1
x
|
23.4
x
|
33.5
x
|
21.3
x
|
16.1
x
|
18.1
x
|
EV / FCF
|
142
x
|
11.7
x
|
-47.8
x
|
62.2
x
|
23
x
|
18
x
|
FCF Yield
|
0.7%
|
8.52%
|
-2.09%
|
1.61%
|
4.35%
|
5.57%
|
Price to Book
|
2.57
x
|
2.54
x
|
4.3
x
|
2.81
x
|
3.13
x
|
2.82
x
|
Nbr of stocks (in thousands)
|
1,92,855
|
1,92,855
|
1,92,855
|
1,92,855
|
1,92,855
|
1,92,855
|
Reference price
2 |
35,300
|
39,500
|
69,000
|
48,100
|
57,000
|
51,200
|
Announcement Date
|
29/03/19
|
09/04/20
|
17/03/21
|
21/03/22
|
30/03/23
|
11/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
6,00,551
|
7,12,934
|
7,04,802
|
9,00,236
|
13,40,702
|
15,97,024
|
EBITDA
1 |
4,73,689
|
5,69,017
|
5,74,488
|
7,11,400
|
10,73,724
|
12,29,265
|
EBIT
1 |
2,38,403
|
2,95,189
|
3,03,977
|
3,58,592
|
6,55,422
|
8,24,244
|
Operating Margin
|
39.7%
|
41.4%
|
43.13%
|
39.83%
|
48.89%
|
51.61%
|
Earnings before Tax (EBT)
1 |
3,32,036
|
3,79,947
|
5,15,422
|
2,54,270
|
4,85,808
|
9,65,187
|
Net income
1 |
1,85,857
|
3,45,026
|
3,33,802
|
2,08,460
|
2,91,248
|
6,91,595
|
Net margin
|
30.95%
|
48.4%
|
47.36%
|
23.16%
|
21.72%
|
43.31%
|
EPS
2 |
952.5
|
1,775
|
1,719
|
1,066
|
1,489
|
3,564
|
Free Cash Flow
1 |
83,702
|
11,37,035
|
-4,02,706
|
2,43,056
|
7,51,548
|
12,41,911
|
FCF margin
|
13.94%
|
159.49%
|
-57.14%
|
27%
|
56.06%
|
77.76%
|
FCF Conversion (EBITDA)
|
17.67%
|
199.82%
|
-
|
34.17%
|
69.99%
|
101.03%
|
FCF Conversion (Net income)
|
45.04%
|
329.55%
|
-
|
116.6%
|
258.04%
|
179.57%
|
Dividend per Share
|
-
|
1,200
|
-
|
1,200
|
1,600
|
1,600
|
Announcement Date
|
29/03/19
|
09/04/20
|
17/03/21
|
21/03/22
|
30/03/23
|
11/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
50,84,060
|
57,20,192
|
59,58,849
|
58,51,261
|
62,73,540
|
1,24,24,041
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
10.73
x
|
10.05
x
|
10.37
x
|
8.225
x
|
5.843
x
|
10.11
x
|
Free Cash Flow
1 |
83,702
|
11,37,035
|
-4,02,706
|
2,43,056
|
7,51,548
|
12,41,911
|
ROE (net income / shareholders' equity)
|
8.46%
|
14.8%
|
12.1%
|
6.74%
|
9.71%
|
18.5%
|
ROA (Net income/ Total Assets)
|
1.55%
|
1.79%
|
1.64%
|
1.86%
|
3.29%
|
2.89%
|
Assets
1 |
1,19,79,947
|
1,92,83,790
|
2,03,51,306
|
1,12,00,901
|
88,61,937
|
2,39,39,744
|
Book Value Per Share
2 |
13,753
|
15,530
|
16,047
|
17,118
|
18,200
|
18,165
|
Cash Flow per Share
2 |
625.0
|
364.0
|
884.0
|
946.0
|
507.0
|
3,658
|
Capex
1 |
7,53,254
|
5,89,409
|
2,56,425
|
1,52,140
|
74,721
|
3,09,422
|
Capex / Sales
|
125.43%
|
82.67%
|
36.38%
|
16.9%
|
5.57%
|
19.37%
|
Announcement Date
|
29/03/19
|
09/04/20
|
17/03/21
|
21/03/22
|
30/03/23
|
11/03/24
|
|
1st Jan change
|
Capi.
|
---|
| +13.28% | 443M | | -9.30% | 25.58B | | +0.22% | 20.21B | | +13.41% | 10.29B | | +11.25% | 7.09B | | +5.41% | 6.55B | | +25.94% | 5.96B | | -10.64% | 5.02B | | -13.05% | 4.92B | | -5.11% | 4.32B |
Highway Operators
|