End-of-day quote
Ho Chi Minh S.E.
06:00:00 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
44,950
VND
|
-1.32%
|
|
-4.06%
|
+0.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
368,130,831
|
349,665,624
|
352,019,241
|
199,613,606
|
165,478,938
|
167,214,725
|
-
|
-
|
Enterprise Value (EV)
1 |
477,426,489
|
446,417,202
|
464,131,304
|
199,613,606
|
165,478,938
|
167,214,725
|
167,214,725
|
167,214,725
|
P/E ratio
|
47.5
x
|
68.2
x
|
-117
x
|
24.3
x
|
80.4
x
|
70
x
|
61.9
x
|
53.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.81
x
|
3.17
x
|
2.81
x
|
1.96
x
|
1.02
x
|
0.86
x
|
0.82
x
|
0.77
x
|
EV / Revenue
|
2.81
x
|
3.17
x
|
2.81
x
|
1.96
x
|
1.02
x
|
0.86
x
|
0.82
x
|
0.77
x
|
EV / EBITDA
|
18.9
x
|
61.3
x
|
19.7
x
|
18.7
x
|
11.8
x
|
4.67
x
|
3.62
x
|
3.07
x
|
EV / FCF
|
-7,698,965
x
|
-35,702,953
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.84
x
|
4.42
x
|
3.25
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
3,601,280
|
3,635,617
|
3,701,569
|
3,710,290
|
3,710,290
|
3,720,016
|
-
|
-
|
Reference price
2 |
102,222
|
96,178
|
95,100
|
53,800
|
44,600
|
44,950
|
44,950
|
44,950
|
Announcement Date
|
1/30/20
|
1/30/21
|
2/14/22
|
4/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
130,789,759
|
110,462,372
|
125,306,264
|
101,793,582
|
161,634,280
|
195,340,000
|
205,116,000
|
215,858,000
|
EBITDA
1 |
19,462,222
|
5,701,635
|
17,857,771
|
10,653,159
|
14,001,547
|
35,794,000
|
46,238,000
|
54,397,000
|
EBIT
1 |
10,683,821
|
-4,470,248
|
2,451,017
|
-10,630,914
|
-3,126,135
|
16,774,000
|
25,621,000
|
32,853,000
|
Operating Margin
|
8.17%
|
-4.05%
|
1.96%
|
-10.44%
|
-1.93%
|
8.59%
|
12.49%
|
15.22%
|
Earnings before Tax (EBT)
1 |
15,639,052
|
13,961,960
|
3,345,736
|
12,755,518
|
13,680,996
|
11,284,000
|
11,205,000
|
11,760,000
|
Net income
1 |
7,505,566
|
5,126,982
|
-2,771,444
|
8,781,861
|
2,062,572
|
2,390,000
|
2,702,000
|
3,144,000
|
Net margin
|
5.74%
|
4.64%
|
-2.21%
|
8.63%
|
1.28%
|
1.22%
|
1.32%
|
1.46%
|
EPS
2 |
2,151
|
1,411
|
-815.0
|
2,214
|
555.0
|
642.0
|
726.0
|
845.0
|
Free Cash Flow
|
-47,815,638
|
-9,793,748
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-36.56%
|
-8.87%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/30/20
|
1/30/21
|
2/14/22
|
4/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
---|
Net sales
1 |
34,457,826
|
18,239,222
|
13,853,819
|
28,742,356
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
1 |
-3,295,270
|
-6,119,024
|
-10,114,977
|
87,341
|
Operating Margin
|
-9.56%
|
-33.55%
|
-73.01%
|
0.3%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
2 |
-1,801
|
662.0
|
860.0
|
309.0
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
Announcement Date
|
2/14/22
|
4/29/22
|
7/29/22
|
10/30/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
109,295,658
|
96,751,578
|
112,112,063
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.616
x
|
16.97
x
|
6.278
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-47,815,638
|
-9,793,748
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.5%
|
6.6%
|
-3.1%
|
5.95%
|
1.78%
|
1.9%
|
2.2%
|
2.5%
|
ROA (Net income/ Total Assets)
|
2.15%
|
1.24%
|
-1.77%
|
1.75%
|
0.33%
|
0.1%
|
0.1%
|
0.1%
|
Assets
1 |
348,350,784
|
414,000,484
|
156,543,380
|
502,883,869
|
623,133,535
|
2,390,000,000
|
2,702,000,000
|
3,144,000,000
|
Book Value Per Share
|
21,109
|
21,783
|
29,303
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
4,850
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
60,435,999
|
27,421,946
|
40,937,924
|
75,161,529
|
58,817,491
|
38,109,000
|
28,484,000
|
30,312,000
|
Capex / Sales
|
46.21%
|
24.82%
|
32.67%
|
73.84%
|
36.39%
|
19.51%
|
13.89%
|
14.04%
|
Announcement Date
|
1/30/20
|
1/30/21
|
2/14/22
|
4/1/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
44,950
VND Average target price
49,500
VND Spread / Average Target +10.12% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.78% | 6.57B | | -2.42% | 24.63B | | -14.05% | 13.74B | | +12.29% | 11.3B | | -25.65% | 7.67B | | -7.87% | 6.8B | | +0.63% | 6.42B | | -1.11% | 3.73B | | +40.72% | 3.52B | | +7.34% | 3.39B |
Residential Real Estate Development
|