End-of-day quote
Ho Chi Minh S.E.
03:30:00 05/07/2024 am IST
|
5-day change
|
1st Jan Change
|
1,25,000
VND
|
0.00%
|
|
+2.04%
|
+32.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,24,935
|
76,01,946
|
2,73,55,641
|
2,23,68,949
|
3,58,51,082
|
4,74,72,302
|
-
|
-
|
Enterprise Value (EV)
1 |
30,24,935
|
76,01,946
|
2,73,55,641
|
2,23,68,949
|
3,58,51,082
|
3,60,59,302
|
3,39,98,502
|
2,99,11,202
|
P/E ratio
|
5.57
x
|
8.92
x
|
12.2
x
|
4.27
x
|
12.3
x
|
13.3
x
|
9.6
x
|
7.87
x
|
Yield
|
-
|
3.79%
|
0.63%
|
5.09%
|
-
|
2.29%
|
2.59%
|
3.24%
|
Capitalization / Revenue
|
-
|
1.22
x
|
2.86
x
|
1.55
x
|
3.67
x
|
4.16
x
|
3.38
x
|
3.14
x
|
EV / Revenue
|
-
|
1.22
x
|
2.86
x
|
1.55
x
|
3.67
x
|
3.16
x
|
2.42
x
|
1.98
x
|
EV / EBITDA
|
-
|
5.89
x
|
9.36
x
|
3.55
x
|
9.31
x
|
8.78
x
|
6.07
x
|
4.9
x
|
EV / FCF
|
-
|
9.18
x
|
11.5
x
|
-
|
23.1
x
|
12.7
x
|
10.7
x
|
7.14
x
|
FCF Yield
|
-
|
10.9%
|
8.66%
|
-
|
4.33%
|
7.87%
|
9.33%
|
14%
|
Price to Book
|
-
|
1.95
x
|
4.52
x
|
2.14
x
|
-
|
3.05
x
|
2.65
x
|
-
|
Nbr of stocks (in thousands)
|
3,55,780
|
3,71,246
|
3,71,243
|
3,79,778
|
3,79,778
|
3,79,778
|
-
|
-
|
Reference price
2 |
8,502
|
20,477
|
73,687
|
58,900
|
94,400
|
1,25,000
|
1,25,000
|
1,25,000
|
Announcement Date
|
31/01/20
|
19/01/21
|
19/01/22
|
18/01/23
|
22/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
62,36,414
|
95,50,388
|
1,44,44,111
|
97,60,984
|
1,14,03,333
|
1,40,46,167
|
1,51,17,667
|
EBITDA
1 |
-
|
12,91,279
|
29,23,101
|
62,93,768
|
38,50,808
|
41,08,450
|
56,05,525
|
61,03,050
|
EBIT
1 |
-
|
10,23,409
|
26,44,495
|
63,80,878
|
34,98,389
|
36,53,467
|
48,47,350
|
50,84,033
|
Operating Margin
|
-
|
16.41%
|
27.69%
|
44.18%
|
35.84%
|
32.04%
|
34.51%
|
33.63%
|
Earnings before Tax (EBT)
1 |
-
|
10,01,153
|
26,37,119
|
63,74,977
|
34,97,006
|
40,53,480
|
50,74,475
|
51,46,900
|
Net income
1 |
5,66,145
|
9,06,566
|
23,88,716
|
55,67,840
|
31,08,753
|
36,26,283
|
47,18,650
|
51,20,100
|
Net margin
|
-
|
14.54%
|
25.01%
|
38.55%
|
31.85%
|
31.8%
|
33.59%
|
33.87%
|
EPS
2 |
1,526
|
2,295
|
6,048
|
13,781
|
7,695
|
9,392
|
13,016
|
15,892
|
Free Cash Flow
1 |
-
|
8,28,114
|
23,69,162
|
-
|
15,53,945
|
28,37,467
|
31,72,700
|
41,88,333
|
FCF margin
|
-
|
13.28%
|
24.81%
|
-
|
15.92%
|
24.88%
|
22.59%
|
27.7%
|
FCF Conversion (EBITDA)
|
-
|
64.13%
|
81.05%
|
-
|
40.35%
|
69.06%
|
56.6%
|
68.63%
|
FCF Conversion (Net income)
|
-
|
91.35%
|
99.18%
|
-
|
49.99%
|
78.25%
|
67.24%
|
81.8%
|
Dividend per Share
2 |
-
|
775.3
|
460.8
|
3,000
|
-
|
2,867
|
3,233
|
4,050
|
Announcement Date
|
31/01/20
|
19/01/21
|
19/01/22
|
18/01/23
|
22/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
---|
Net sales
|
-
|
-
|
31,11,502
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
13,04,063
|
14,13,949
|
10,32,402
|
8,43,440
|
Net margin
|
-
|
-
|
33.18%
|
-
|
EPS
2 |
-
|
3,500
|
-
|
2,136
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/01/22
|
19/10/22
|
18/01/23
|
21/07/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
1,14,13,000
|
1,34,73,800
|
1,75,61,100
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
8,28,114
|
23,69,162
|
-
|
15,53,945
|
28,37,467
|
31,72,700
|
41,88,333
|
ROE (net income / shareholders' equity)
|
-
|
25.1%
|
48%
|
67.4%
|
27.7%
|
28.3%
|
29.5%
|
26.6%
|
ROA (Net income/ Total Assets)
|
-
|
17.1%
|
33.6%
|
51%
|
21.5%
|
22.4%
|
24.7%
|
21.9%
|
Assets
1 |
-
|
52,97,817
|
71,07,159
|
1,09,17,976
|
1,44,48,431
|
1,61,87,558
|
1,91,03,846
|
2,34,32,952
|
Book Value Per Share
2 |
-
|
10,499
|
16,304
|
27,520
|
-
|
41,006
|
47,165
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
2,98,504
|
2,16,900
|
1,72,958
|
2,57,558
|
9,41,600
|
9,64,000
|
2,54,000
|
Capex / Sales
|
-
|
4.79%
|
2.27%
|
1.2%
|
2.64%
|
8.26%
|
6.86%
|
1.68%
|
Announcement Date
|
31/01/20
|
19/01/21
|
19/01/22
|
18/01/23
|
22/01/24
|
-
|
-
|
-
|
Last Close Price
1,25,000
VND Average target price
1,34,783
VND Spread / Average Target +7.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +32.42% | 186.78Cr | | +9.94% | 7.99TCr | | -7.50% | 4.36TCr | | +2.68% | 3.3TCr | | +14.17% | 1.89TCr | | +5.21% | 1.11TCr | | -23.10% | 1TCr | | -10.03% | 966.1Cr | | -2.26% | 869.97Cr | | +4.50% | 804.82Cr |
Diversified Chemicals
|