End-of-day quote
Ho Chi Minh S.E.
03:30:00 16/05/2024 am IST
|
5-day change
|
1st Jan Change
|
44,000
VND
|
+3.77%
|
|
+7.84%
|
+20.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,04,335
|
77,83,730
|
2,45,84,749
|
1,19,06,489
|
1,41,02,094
|
1,69,30,209
|
-
|
-
|
Enterprise Value (EV)
1 |
55,06,522
|
90,98,125
|
2,43,37,546
|
1,23,25,169
|
1,76,69,405
|
1,90,75,909
|
1,69,30,209
|
1,69,30,209
|
P/E ratio
|
7.01
x
|
9.2
x
|
21.3
x
|
23.2
x
|
30.9
x
|
28.4
x
|
20
x
|
19.3
x
|
Yield
|
3.49%
|
3.02%
|
1.83%
|
-
|
-
|
1.7%
|
1.7%
|
1.7%
|
Capitalization / Revenue
|
2.59
x
|
3.51
x
|
4.72
x
|
2.74
x
|
4.43
x
|
2.59
x
|
2.42
x
|
1.83
x
|
EV / Revenue
|
2.16
x
|
4.1
x
|
4.68
x
|
2.84
x
|
5.55
x
|
2.92
x
|
2.42
x
|
1.83
x
|
EV / EBITDA
|
8.38
x
|
35.1
x
|
30
x
|
14.2
x
|
27.9
x
|
16.2
x
|
11
x
|
9.44
x
|
EV / FCF
|
22.4
x
|
-8.2
x
|
358
x
|
-36.6
x
|
-7.98
x
|
12.8
x
|
-
|
-
|
FCF Yield
|
4.46%
|
-12.2%
|
0.28%
|
-2.73%
|
-12.5%
|
7.84%
|
-
|
-
|
Price to Book
|
1.02
x
|
1.39
x
|
2.75
x
|
1.32
x
|
1.5
x
|
1.66
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
2,90,881
|
2,91,671
|
3,82,940
|
3,84,080
|
3,84,777
|
3,84,777
|
-
|
-
|
Reference price
2 |
22,705
|
26,687
|
64,200
|
31,000
|
36,650
|
44,000
|
44,000
|
44,000
|
Announcement Date
|
20/01/20
|
20/01/21
|
21/01/22
|
19/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,46,101
|
22,16,719
|
52,05,519
|
43,38,841
|
31,81,422
|
65,28,492
|
69,93,024
|
92,75,550
|
EBITDA
1 |
6,57,252
|
2,59,051
|
8,11,389
|
8,65,061
|
6,32,742
|
11,75,300
|
15,42,667
|
17,94,300
|
EBIT
1 |
6,41,601
|
2,36,297
|
7,81,357
|
8,29,424
|
5,81,753
|
11,41,033
|
15,05,000
|
17,30,450
|
Operating Margin
|
25.2%
|
10.66%
|
15.01%
|
19.12%
|
18.29%
|
17.48%
|
21.52%
|
18.66%
|
Earnings before Tax (EBT)
1 |
12,25,788
|
10,14,839
|
16,39,908
|
10,69,832
|
9,68,083
|
12,68,702
|
15,26,859
|
17,37,450
|
Net income
1 |
9,60,075
|
8,34,866
|
10,70,826
|
5,56,274
|
4,83,736
|
6,07,714
|
8,66,386
|
9,00,500
|
Net margin
|
37.71%
|
37.66%
|
20.57%
|
12.82%
|
15.21%
|
9.31%
|
12.39%
|
9.71%
|
EPS
2 |
3,239
|
2,900
|
3,011
|
1,339
|
1,185
|
1,551
|
2,200
|
2,277
|
Free Cash Flow
1 |
2,45,572
|
-11,10,074
|
67,957
|
-3,36,675
|
-22,12,989
|
14,95,300
|
-
|
-
|
FCF margin
|
9.65%
|
-50.08%
|
1.31%
|
-7.76%
|
-69.56%
|
22.9%
|
-
|
-
|
FCF Conversion (EBITDA)
|
37.36%
|
-
|
8.38%
|
-
|
-
|
127.23%
|
-
|
-
|
FCF Conversion (Net income)
|
25.58%
|
-
|
6.35%
|
-
|
-
|
246.05%
|
-
|
-
|
Dividend per Share
2 |
791.8
|
806.0
|
1,178
|
-
|
-
|
750.0
|
750.0
|
750.0
|
Announcement Date
|
20/01/20
|
20/01/21
|
21/01/22
|
19/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
|
4,00,774
|
45,68,982
|
-
|
-
|
16,29,030
|
2,35,133
|
9,53,347
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
3,19,969
|
-
|
-
|
Net income
1 |
-
|
6,58,522
|
1,10,659
|
7,907
|
-
|
6,810
|
1,20,809
|
66,310
|
2,89,808
|
Net margin
|
-
|
14.41%
|
-
|
-
|
-
|
2.9%
|
12.67%
|
-
|
-
|
EPS
|
-
|
-
|
209.0
|
21.00
|
-
|
-
|
-
|
163.0
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/08/21
|
21/01/22
|
20/07/22
|
21/10/22
|
19/01/23
|
20/04/23
|
20/07/23
|
23/11/23
|
26/01/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
13,14,395
|
-
|
4,18,680
|
35,67,311
|
21,45,700
|
-
|
-
|
Net Cash position
1 |
10,97,813
|
-
|
2,47,203
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
5.074
x
|
-
|
0.484
x
|
5.638
x
|
1.826
x
|
-
|
-
|
Free Cash Flow
1 |
2,45,572
|
-11,10,074
|
67,957
|
-3,36,675
|
-22,12,989
|
14,95,300
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.7%
|
15.7%
|
14.7%
|
6.21%
|
5.27%
|
6.6%
|
7.43%
|
8.25%
|
ROA (Net income/ Total Assets)
|
9.43%
|
6.85%
|
5.73%
|
2.19%
|
1.74%
|
3.17%
|
3.77%
|
4.15%
|
Assets
1 |
1,01,81,075
|
1,21,82,488
|
1,86,79,886
|
2,53,53,161
|
2,78,42,546
|
1,91,90,959
|
2,30,01,385
|
2,16,98,795
|
Book Value Per Share
2 |
22,259
|
19,203
|
23,318
|
23,407
|
24,386
|
26,473
|
-
|
-
|
Cash Flow per Share
|
-
|
-3,934
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3,01,843
|
43,425
|
18,675
|
1,11,670
|
26,931
|
43,450
|
50,900
|
51,100
|
Capex / Sales
|
11.86%
|
1.96%
|
0.36%
|
2.57%
|
0.85%
|
0.67%
|
0.73%
|
0.55%
|
Announcement Date
|
20/01/20
|
20/01/21
|
21/01/22
|
19/01/23
|
26/01/24
|
-
|
-
|
-
|
Last Close Price
44,000
VND Average target price
42,902
VND Spread / Average Target -2.49% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.05% | 666M | | +3.75% | 26.41B | | -21.80% | 12.56B | | +9.93% | 10.87B | | -22.97% | 8.07B | | +9.08% | 6.99B | | -6.83% | 6.89B | | +4.82% | 6.84B | | -3.24% | 3.71B | | +10.47% | 3.51B |
Residential Real Estate Development
|