End-of-day quote
Ho Chi Minh S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
80,000
VND
|
-1.84%
|
|
+3.23%
|
+11.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
60,43,890
|
64,95,456
|
81,19,320
|
70,40,939
|
67,85,863
|
75,90,959
|
-
|
-
|
Enterprise Value (EV)
1 |
60,43,890
|
64,95,456
|
81,19,320
|
70,40,939
|
67,85,863
|
75,90,959
|
75,90,959
|
75,90,959
|
P/E ratio
|
12.9
x
|
15
x
|
15.3
x
|
11.5
x
|
15.5
x
|
12
x
|
10.5
x
|
9.48
x
|
Yield
|
6.67%
|
6.25%
|
3.13%
|
-
|
-
|
6.25%
|
5.83%
|
6.25%
|
Capitalization / Revenue
|
8.08
x
|
9.37
x
|
9.68
x
|
8.27
x
|
9.63
x
|
7.82
x
|
6.69
x
|
5.62
x
|
EV / Revenue
|
8.08
x
|
9.37
x
|
9.68
x
|
8.27
x
|
9.63
x
|
7.82
x
|
6.69
x
|
5.62
x
|
EV / EBITDA
|
11.2
x
|
12.3
x
|
12.9
x
|
10.3
x
|
12.9
x
|
9.16
x
|
7.88
x
|
6.6
x
|
EV / FCF
|
37.7
x
|
13
x
|
13.9
x
|
12.8
x
|
-
|
25.9
x
|
11.3
x
|
10.4
x
|
FCF Yield
|
2.65%
|
7.7%
|
7.21%
|
7.83%
|
-
|
3.86%
|
8.87%
|
9.63%
|
Price to Book
|
-
|
6.4
x
|
-
|
4.91
x
|
5.07
x
|
4.2
x
|
3.52
x
|
-
|
Nbr of stocks (in thousands)
|
93,177
|
93,880
|
93,880
|
93,879
|
94,379
|
94,887
|
-
|
-
|
Reference price
2 |
64,865
|
69,189
|
86,486
|
75,000
|
71,900
|
80,000
|
80,000
|
80,000
|
Announcement Date
|
18/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
20/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,47,976
|
6,92,853
|
8,39,106
|
8,51,018
|
7,04,825
|
9,70,333
|
11,34,500
|
13,51,000
|
EBITDA
1 |
5,40,709
|
5,26,773
|
6,28,533
|
6,84,833
|
5,27,392
|
8,28,500
|
9,63,500
|
11,51,000
|
EBIT
1 |
5,26,789
|
4,73,363
|
5,74,093
|
6,41,088
|
4,83,636
|
7,28,333
|
8,79,000
|
10,14,000
|
Operating Margin
|
70.43%
|
68.32%
|
68.42%
|
75.33%
|
68.62%
|
75.06%
|
77.48%
|
75.06%
|
Earnings before Tax (EBT)
1 |
5,37,679
|
4,99,278
|
6,06,308
|
6,96,605
|
5,68,559
|
7,71,667
|
9,15,000
|
11,03,000
|
Net income
1 |
5,02,589
|
4,64,337
|
5,64,644
|
6,46,149
|
4,98,307
|
6,86,667
|
7,74,000
|
8,82,000
|
Net margin
|
67.19%
|
67.02%
|
67.29%
|
75.93%
|
70.7%
|
70.77%
|
68.22%
|
65.28%
|
EPS
2 |
5,030
|
4,600
|
5,635
|
6,505
|
4,638
|
6,671
|
7,596
|
8,437
|
Free Cash Flow
1 |
1,60,438
|
5,00,227
|
5,85,458
|
5,51,281
|
-
|
2,93,000
|
6,73,000
|
7,31,000
|
FCF margin
|
21.45%
|
72.2%
|
69.77%
|
64.78%
|
-
|
30.2%
|
59.32%
|
54.11%
|
FCF Conversion (EBITDA)
|
29.67%
|
94.96%
|
93.15%
|
80.5%
|
-
|
35.37%
|
69.85%
|
63.51%
|
FCF Conversion (Net income)
|
31.92%
|
107.73%
|
103.69%
|
85.32%
|
-
|
42.67%
|
86.95%
|
82.88%
|
Dividend per Share
2 |
4,324
|
4,324
|
2,703
|
-
|
-
|
5,000
|
4,667
|
5,000
|
Announcement Date
|
18/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
20/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
4,08,039
|
1,72,375
|
1,71,590
|
1,98,814
|
2,12,813
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,23,113
|
1,21,861
|
-
|
1,54,338
|
Operating Margin
|
-
|
71.42%
|
71.02%
|
-
|
72.52%
|
Earnings before Tax (EBT)
1 |
3,09,141
|
1,47,401
|
1,45,732
|
-
|
1,68,166
|
Net income
1 |
2,87,739
|
1,29,125
|
1,27,608
|
1,28,379
|
1,47,285
|
Net margin
|
70.52%
|
74.91%
|
74.37%
|
64.57%
|
69.21%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/07/21
|
20/07/23
|
19/10/23
|
20/01/24
|
17/04/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,60,438
|
5,00,227
|
5,85,458
|
5,51,281
|
-
|
2,93,000
|
6,73,000
|
7,31,000
|
ROE (net income / shareholders' equity)
|
53.2%
|
46%
|
49.8%
|
48.2%
|
35.9%
|
46.1%
|
43.8%
|
45.3%
|
ROA (Net income/ Total Assets)
|
49.2%
|
42.8%
|
45%
|
43.5%
|
30.6%
|
40.2%
|
39.6%
|
41.2%
|
Assets
1 |
10,22,250
|
10,83,778
|
12,55,043
|
14,85,400
|
16,29,286
|
17,10,253
|
19,54,545
|
21,40,777
|
Book Value Per Share
2 |
-
|
10,819
|
-
|
15,271
|
14,185
|
19,037
|
22,700
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3,246
|
3,577
|
12,218
|
34,328
|
-
|
79,000
|
-
|
-
|
Capex / Sales
|
0.43%
|
0.52%
|
1.46%
|
4.03%
|
-
|
8.14%
|
-
|
-
|
Announcement Date
|
18/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
20/01/24
|
-
|
-
|
-
|
Last Close Price
80,000
VND Average target price
85,933
VND Spread / Average Target +7.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.27% | 300M | | +7.11% | 24.69B | | +3.02% | 5.37B | | -1.77% | 4.48B | | +5.47% | 4.26B | | +8.18% | 3.46B | | -9.81% | 3.31B | | 0.00% | 2.67B | | +13.27% | 2.25B | | +10.58% | 2.01B |
Airport Operators
|