End-of-day quote
HANOI S.E.
03:30:00 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
11,300
VND
|
-0.88%
|
|
-0.88%
|
-17.52%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
7,25,000
|
7,75,000
|
6,75,000
|
6,75,000
|
5,62,500
|
3,42,500
|
Enterprise Value (EV)
1 |
9,14,767
|
9,34,701
|
7,54,538
|
7,31,847
|
6,56,440
|
3,87,088
|
P/E ratio
|
5
x
|
6.1
x
|
8.06
x
|
15.4
x
|
4,656
x
|
-4.93
x
|
Yield
|
10.3%
|
-
|
8.15%
|
6.48%
|
-
|
-
|
Capitalization / Revenue
|
0.36
x
|
0.39
x
|
0.36
x
|
0.41
x
|
0.35
x
|
0.28
x
|
EV / Revenue
|
0.45
x
|
0.47
x
|
0.4
x
|
0.45
x
|
0.4
x
|
0.31
x
|
EV / EBITDA
|
3.3
x
|
3.6
x
|
3.97
x
|
4.85
x
|
6.29
x
|
11.8
x
|
EV / FCF
|
6.67
x
|
8.08
x
|
5.26
x
|
10.5
x
|
129
x
|
5.55
x
|
FCF Yield
|
15%
|
12.4%
|
19%
|
9.56%
|
0.78%
|
18%
|
Price to Book
|
1.1
x
|
1.13
x
|
1
x
|
1.03
x
|
0.93
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
Reference price
2 |
29,000
|
31,000
|
27,000
|
27,000
|
22,500
|
13,700
|
Announcement Date
|
14/02/19
|
17/02/20
|
09/02/21
|
15/03/22
|
21/02/23
|
21/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
20,11,193
|
19,99,265
|
18,98,309
|
16,35,957
|
16,23,132
|
12,29,280
|
EBITDA
1 |
2,76,890
|
2,59,965
|
1,90,212
|
1,50,852
|
1,04,367
|
32,770
|
EBIT
1 |
1,91,736
|
1,71,293
|
1,04,279
|
67,276
|
26,957
|
-31,875
|
Operating Margin
|
9.53%
|
8.57%
|
5.49%
|
4.11%
|
1.66%
|
-2.59%
|
Earnings before Tax (EBT)
1 |
1,81,484
|
1,59,025
|
1,04,738
|
56,323
|
8,709
|
-64,492
|
Net income
1 |
1,45,318
|
1,27,455
|
83,944
|
44,015
|
169.8
|
-69,478
|
Net margin
|
7.23%
|
6.38%
|
4.42%
|
2.69%
|
0.01%
|
-5.65%
|
EPS
2 |
5,798
|
5,082
|
3,352
|
1,755
|
4.833
|
-2,780
|
Free Cash Flow
1 |
1,37,121
|
1,15,646
|
1,43,541
|
69,998
|
5,095
|
69,726
|
FCF margin
|
6.82%
|
5.78%
|
7.56%
|
4.28%
|
0.31%
|
5.67%
|
FCF Conversion (EBITDA)
|
49.52%
|
44.49%
|
75.46%
|
46.4%
|
4.88%
|
212.78%
|
FCF Conversion (Net income)
|
94.36%
|
90.73%
|
171%
|
159.03%
|
3,000.3%
|
-
|
Dividend per Share
2 |
3,000
|
-
|
2,200
|
1,750
|
-
|
-
|
Announcement Date
|
14/02/19
|
17/02/20
|
09/02/21
|
15/03/22
|
21/02/23
|
21/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
1,89,767
|
1,59,701
|
79,538
|
56,847
|
93,940
|
44,588
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6854
x
|
0.6143
x
|
0.4182
x
|
0.3768
x
|
0.9001
x
|
1.361
x
|
Free Cash Flow
1 |
1,37,121
|
1,15,646
|
1,43,541
|
69,998
|
5,095
|
69,726
|
ROE (net income / shareholders' equity)
|
23.2%
|
18.9%
|
12.4%
|
6.63%
|
0.03%
|
-12.1%
|
ROA (Net income/ Total Assets)
|
9.72%
|
8.47%
|
5.16%
|
3.58%
|
1.58%
|
-2.14%
|
Assets
1 |
14,95,424
|
15,04,481
|
16,26,538
|
12,29,423
|
10,727
|
32,50,563
|
Book Value Per Share
2 |
26,260
|
27,555
|
26,945
|
26,141
|
24,323
|
21,543
|
Cash Flow per Share
2 |
1,694
|
3,216
|
5,266
|
2,704
|
1,226
|
1,559
|
Capex
1 |
78,313
|
45,089
|
9,945
|
2,418
|
10,374
|
138
|
Capex / Sales
|
3.89%
|
2.26%
|
0.52%
|
0.15%
|
0.64%
|
0.01%
|
Announcement Date
|
14/02/19
|
17/02/20
|
09/02/21
|
15/03/22
|
21/02/23
|
21/02/24
|
|