End-of-day quote
HANOI S.E.
|
- VND
|
-
|
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
9,19,993
|
3,99,997
|
4,39,997
|
3,99,997
|
3,99,997
|
3,99,997
|
Enterprise Value (EV)
1 |
23,62,928
|
13,05,299
|
14,01,281
|
12,69,606
|
6,37,933
|
4,18,688
|
P/E ratio
|
-2.31
x
|
-1.53
x
|
-2.06
x
|
-4.12
x
|
5.23
x
|
8.51
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.24
x
|
0.12
x
|
0.22
x
|
0.26
x
|
0.19
x
|
0.22
x
|
EV / Revenue
|
0.63
x
|
0.39
x
|
0.7
x
|
0.82
x
|
0.31
x
|
0.23
x
|
EV / EBITDA
|
-10.1
x
|
-4.6
x
|
-4.43
x
|
-11.7
x
|
-14.3
x
|
5.01
x
|
EV / FCF
|
-5.95
x
|
3.96
x
|
-117
x
|
-6.2
x
|
0.92
x
|
1.89
x
|
FCF Yield
|
-16.8%
|
25.2%
|
-0.85%
|
-16.1%
|
109%
|
52.9%
|
Price to Book
|
1.16
x
|
0.83
x
|
1.64
x
|
1.91
x
|
1.33
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
3,99,997
|
3,99,997
|
3,99,997
|
3,99,997
|
3,99,997
|
3,99,997
|
Reference price
2 |
2,300
|
1,000
|
1,100
|
1,000
|
1,000
|
1,000
|
Announcement Date
|
17/04/18
|
18/04/19
|
20/04/20
|
31/03/21
|
18/04/23
|
18/04/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
37,69,260
|
33,45,115
|
19,97,592
|
15,54,539
|
20,58,601
|
17,82,910
|
EBITDA
1 |
-2,33,216
|
-2,83,898
|
-3,15,989
|
-1,08,541
|
-44,671
|
83,489
|
EBIT
1 |
-3,56,832
|
-3,95,533
|
-4,13,612
|
-1,91,857
|
-1,09,922
|
35,931
|
Operating Margin
|
-9.47%
|
-11.82%
|
-20.71%
|
-12.34%
|
-5.34%
|
2.02%
|
Earnings before Tax (EBT)
1 |
-4,15,263
|
-3,88,237
|
-3,87,621
|
-1,70,131
|
49,019
|
2,701
|
Net income
1 |
-3,98,489
|
-2,60,759
|
-2,13,571
|
-97,030
|
76,511
|
47,013
|
Net margin
|
-10.57%
|
-7.8%
|
-10.69%
|
-6.24%
|
3.72%
|
2.64%
|
EPS
2 |
-996.3
|
-651.9
|
-533.9
|
-242.6
|
191.3
|
117.5
|
Free Cash Flow
1 |
-3,97,120
|
3,29,230
|
-11,937
|
-2,04,910
|
6,96,484
|
2,21,333
|
FCF margin
|
-10.54%
|
9.84%
|
-0.6%
|
-13.18%
|
33.83%
|
12.41%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
265.1%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
910.3%
|
470.79%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/04/18
|
18/04/19
|
20/04/20
|
31/03/21
|
18/04/23
|
18/04/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
14,42,935
|
9,05,302
|
9,61,284
|
8,69,609
|
2,37,936
|
18,691
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-6.187
x
|
-3.189
x
|
-3.042
x
|
-8.012
x
|
-5.326
x
|
0.2239
x
|
Free Cash Flow
1 |
-3,97,120
|
3,29,230
|
-11,937
|
-2,04,910
|
6,96,484
|
2,21,333
|
ROE (net income / shareholders' equity)
|
-15.4%
|
-18.9%
|
-23.2%
|
-12.7%
|
4.61%
|
0.36%
|
ROA (Net income/ Total Assets)
|
-1.74%
|
-2.12%
|
-2.54%
|
-1.36%
|
-0.94%
|
0.34%
|
Assets
1 |
2,28,49,122
|
1,23,12,141
|
84,01,026
|
71,12,059
|
-81,11,877
|
1,38,88,651
|
Book Value Per Share
2 |
1,977
|
1,201
|
671.0
|
523.0
|
750.0
|
854.0
|
Cash Flow per Share
2 |
2,253
|
2,157
|
915.0
|
669.0
|
974.0
|
1,404
|
Capex
1 |
14,311
|
568
|
10,932
|
3,197
|
816
|
5,352
|
Capex / Sales
|
0.38%
|
0.02%
|
0.55%
|
0.21%
|
0.04%
|
0.3%
|
Announcement Date
|
17/04/18
|
18/04/19
|
20/04/20
|
31/03/21
|
18/04/23
|
18/04/23
|
|
1st Jan change
|
Capi.
|
---|
| 0.00% | 1.69Cr | | -0.18% | 7.05TCr | | -6.54% | 5.6TCr | | +25.13% | 3.95TCr | | +17.88% | 3.26TCr | | +10.54% | 2.91TCr | | +17.43% | 2.13TCr | | +11.17% | 1.88TCr | | +71.23% | 1.73TCr | | +37.64% | 1.75TCr |
Other Construction & Engineering
|