End-of-day quote
Ho Chi Minh S.E.
03:30:00 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
31,600
VND
|
+3.44%
|
|
+6.22%
|
+11.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
63,38,003
|
68,22,303
|
1,24,86,498
|
99,22,458
|
1,57,31,404
|
1,75,65,808
|
-
|
-
|
Enterprise Value (EV)
1 |
71,69,512
|
84,29,196
|
1,41,69,204
|
1,13,71,519
|
1,55,38,167
|
1,78,66,808
|
1,55,62,808
|
1,29,11,808
|
P/E ratio
|
46.3
x
|
58.3
x
|
801
x
|
-73.8
x
|
35.2
x
|
19.9
x
|
12.3
x
|
8.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
2.22%
|
1.79%
|
1.9%
|
Capitalization / Revenue
|
1.45
x
|
1.3
x
|
3.13
x
|
1.83
x
|
2.71
x
|
2.41
x
|
2.02
x
|
1.69
x
|
EV / Revenue
|
1.64
x
|
1.61
x
|
3.55
x
|
2.09
x
|
2.67
x
|
2.45
x
|
1.79
x
|
1.24
x
|
EV / EBITDA
|
11.5
x
|
17.3
x
|
28
x
|
13.4
x
|
9.63
x
|
8.36
x
|
5.75
x
|
3.55
x
|
EV / FCF
|
-59
x
|
-35.1
x
|
-14.5
x
|
-35
x
|
10.9
x
|
19.3
x
|
7.8
x
|
6
x
|
FCF Yield
|
-1.69%
|
-2.85%
|
-6.9%
|
-2.85%
|
9.18%
|
5.17%
|
12.8%
|
16.7%
|
Price to Book
|
0.46
x
|
0.49
x
|
0.9
x
|
0.71
x
|
1.06
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
5,55,891
|
5,55,891
|
5,55,891
|
5,55,880
|
5,55,880
|
5,55,880
|
-
|
-
|
Reference price
2 |
11,402
|
12,273
|
22,462
|
17,850
|
28,300
|
31,600
|
31,600
|
31,600
|
Announcement Date
|
22/01/20
|
29/01/21
|
27/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
43,77,717
|
52,27,841
|
39,88,143
|
54,31,548
|
58,11,685
|
72,86,441
|
87,15,881
|
1,03,74,466
|
EBITDA
1 |
6,25,914
|
4,86,632
|
5,06,768
|
8,50,429
|
16,13,090
|
21,37,268
|
27,04,246
|
36,34,496
|
EBIT
1 |
35,284
|
-3,168
|
-27,640
|
68,043
|
7,56,346
|
12,25,590
|
18,38,935
|
25,74,047
|
Operating Margin
|
0.81%
|
-0.06%
|
-0.69%
|
1.25%
|
13.01%
|
16.82%
|
21.1%
|
24.81%
|
Earnings before Tax (EBT)
1 |
1,95,464
|
1,99,906
|
62,154
|
-1,34,542
|
6,55,896
|
11,46,625
|
18,58,383
|
27,32,398
|
Net income
1 |
1,89,567
|
1,84,268
|
19,243
|
-98,549
|
5,79,356
|
9,59,644
|
15,17,488
|
22,33,694
|
Net margin
|
4.33%
|
3.52%
|
0.48%
|
-1.81%
|
9.97%
|
13.17%
|
17.41%
|
21.53%
|
EPS
2 |
246.3
|
210.6
|
28.03
|
-242.0
|
803.0
|
1,590
|
2,562
|
3,719
|
Free Cash Flow
1 |
-1,21,481
|
-2,39,873
|
-9,77,770
|
-3,24,550
|
14,27,107
|
9,23,840
|
19,94,301
|
21,51,804
|
FCF margin
|
-2.77%
|
-4.59%
|
-24.52%
|
-5.98%
|
24.56%
|
12.68%
|
22.88%
|
20.74%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
88.47%
|
43.23%
|
73.75%
|
59.21%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
246.33%
|
96.27%
|
131.42%
|
96.33%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
700.0
|
566.7
|
600.0
|
Announcement Date
|
22/01/20
|
29/01/21
|
27/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 S1
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
49,575
|
-1,19,415
|
Net margin
|
-
|
-
|
EPS
|
-
|
-233.4
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
27/01/22
|
29/07/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,31,508
|
16,06,893
|
16,82,706
|
14,49,061
|
-
|
3,01,000
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
1,93,237
|
-
|
20,03,000
|
46,54,000
|
Leverage (Debt/EBITDA)
|
1.328
x
|
3.302
x
|
3.32
x
|
1.704
x
|
-
|
0.1408
x
|
-
|
-
|
Free Cash Flow
1 |
-1,21,481
|
-2,39,873
|
-9,77,770
|
-3,24,550
|
14,27,107
|
9,23,840
|
19,94,301
|
21,51,804
|
ROE (net income / shareholders' equity)
|
1.38%
|
1.34%
|
0.14%
|
-0.71%
|
4%
|
6.22%
|
9.6%
|
12.9%
|
ROA (Net income/ Total Assets)
|
0.9%
|
0.88%
|
0.09%
|
-0.48%
|
2.74%
|
4.24%
|
6.5%
|
8.87%
|
Assets
1 |
2,10,18,649
|
2,09,38,620
|
2,06,91,407
|
2,07,21,009
|
2,11,76,842
|
2,26,33,125
|
2,33,45,965
|
2,51,92,024
|
Book Value Per Share
|
24,909
|
24,946
|
24,881
|
25,315
|
26,794
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
41,005
|
5,53,379
|
6,04,776
|
1,36,419
|
1,46,263
|
19,88,350
|
8,03,350
|
3,79,050
|
Capex / Sales
|
0.94%
|
10.59%
|
15.16%
|
2.51%
|
2.52%
|
27.29%
|
9.22%
|
3.65%
|
Announcement Date
|
22/01/20
|
29/01/21
|
27/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Last Close Price
31,600
VND Average target price
35,460
VND Spread / Average Target +12.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.66% | 691M | | +1.85% | 16.81B | | +5.76% | 9.34B | | -5.96% | 6.63B | | -22.08% | 5.52B | | +7.34% | 5.33B | | -9.45% | 4.71B | | -0.28% | 4.33B | | +11.34% | 3.87B | | +6.13% | 3.79B |
Other Oil & Gas Drilling
|