MOBILE WORLD INVESTMENT CORPORATION Toevoegen aan een lijst
Financiën Mobile World Investment Corporation
Aandelen
MWG
VN000000MWG0
Computer- en elektronicaverkopers
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 60.000 VND | +0,67% |
|
+2,92% | +40,19% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 50.461.399 | 53.806.058 | 96.864.251 | 62.771.347 | 62.590.651 | 87.734.651 | - | - |
| Bedrijfswaarde 1 | 58.362.314 | 55.152.639 | 103.133.083 | 64.230.466 | 63.401.730 | 81.087.751 | 83.429.951 | 71.718.651 |
| K/w-verhouding | 13,2 x | 13,7 x | 21,9 x | 15,3 x | 372 x | 24,4 x | 18,1 x | 15,2 x |
| Dividendrendement | 1,32% | 0,42% | 0,74% | - | - | 0,74% | 0,86% | 1,39% |
| Marktkapitalisatie/omzet | 0,49 x | 0,5 x | 0,79 x | 0,47 x | 0,53 x | 0,68 x | 0,62 x | 0,56 x |
| Bedrijfswaarde/omzet | 0,57 x | 0,51 x | 0,84 x | 0,48 x | 0,54 x | 0,63 x | 0,59 x | 0,46 x |
| Bedrijfswaarde/EBITDA | 9,09 x | 7,44 x | 11,7 x | 6,28 x | 16,7 x | 11,5 x | 9,75 x | 7,29 x |
| Bedrijfswaarde/FCF | -13,4 x | 8,02 x | -20,9 x | 18,3 x | 21,8 x | 13,2 x | 22,4 x | 15 x |
| FCF Yield | -7,46% | 12,5% | -4,79% | 5,47% | 4,59% | 7,6% | 4,46% | 6,68% |
| Price to Book | 4,16 x | 3,48 x | 4,76 x | 2,62 x | - | 3,51 x | 3,1 x | 2,81 x |
| Aantal aandelen (in duizenden) | 1.327.932 | 1.357.596 | 1.425.522 | 1.463.202 | 1.462.398 | 1.462.244 | - | - |
| Referentieprijs 2 | 38.000 | 39.633 | 67.950 | 42.900 | 42.800 | 60.000 | 60.000 | 60.000 |
| Datum van publicatie | 22-01-20 | 01-02-21 | 28-01-22 | 30-01-23 | 30-01-24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 102.174.244 | 108.546.020 | 122.958.106 | 133.404.778 | 118.279.788 | 128.775.501 | 141.208.809 | 156.889.658 |
| EBITDA 1 | 6.419.561 | 7.411.850 | 8.808.913 | 10.226.602 | 3.787.565 | 7.023.316 | 8.556.781 | 9.842.841 |
| Bedrijfsresultaat (EBIT) 1 | 4.976.734 | 5.216.267 | 5.888.199 | 6.644.177 | 407.034 | 4.209.197 | 5.676.935 | 6.793.088 |
| Operationele Marge | 4,87% | 4,81% | 4,79% | 4,98% | 0,34% | 3,27% | 4,02% | 4,33% |
| Resultaat voor belastingen (EBT) 1 | 5.053.447 | 5.409.735 | 6.471.584 | 6.056.355 | 689.692 | 4.739.667 | 6.016.300 | 6.913.600 |
| Nettowinst (verlies) 1 | 3.834.270 | 3.917.768 | 4.898.869 | 4.099.763 | 167.669 | 3.627.050 | 4.680.967 | 5.566.100 |
| Nettomarge | 3,75% | 3,61% | 3,98% | 3,07% | 0,14% | 2,82% | 3,31% | 3,55% |
| WPA 2 | 2.886 | 2.885 | 3.106 | 2.810 | 115,0 | 2.461 | 3.311 | 3.943 |
| Free Cash Flow 1 | -4.352.430 | 6.881.171 | -4.943.209 | 3.510.939 | 2.912.557 | 6.162.300 | 3.724.800 | 4.790.500 |
| FCF-marge | -4,26% | 6,34% | -4,02% | 2,63% | 2,46% | 4,79% | 2,64% | 3,05% |
| Kasstroomconversie (ebitda) | - | 92,84% | - | 34,33% | 76,9% | 87,74% | 43,53% | 48,67% |
| Kasstroomconversie (nettowinst) | - | 175,64% | - | 85,64% | 1.737,08% | 169,9% | 79,57% | 86,07% |
| Dividend per aandeel 2 | 500,0 | 166,7 | 500,0 | - | - | 445,6 | 517,8 | 834,1 |
| Datum van publicatie | 22-01-20 | 01-02-21 | 28-01-22 | 30-01-23 | 30-01-24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 36.138.330 | 36.466.677 | 34.337.740 | 32.011.980 | 30.588.381 | - | 29.464.830 | 30.287.657 | 31.421.489 | 31.486.492 | 30.942.312 | 31.806.399 | 29.975.596 | - | - |
| EBITDA 1 | 2.653.449 | 2.698.899 | 2.889.690 | 2.825.778 | 1.541.902 | - | 842.256 | 983.843 | 980.234 | 1.742.048 | 1.233.548 | 1.453.721 | 857.397 | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.855.922 | 1.848.791 | 1.765.596 | 1.733.197 | 1.033.977 | - | 877,7 | 22.630 | 278.405 | 1.022.817 | 660.139 | 748.867 | 570.899 | - | - |
| Operationele Marge | 5,14% | 5,07% | 5,14% | 5,41% | 3,38% | - | 0% | 0,07% | 0,89% | 3,25% | 2,13% | 2,35% | 1,9% | - | - |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) | 1.562.486 | - | - | - | - | - | - | - | 90.258 | - | - | - | - | - | - |
| Nettomarge | 4,32% | - | - | - | - | - | - | - | 0,29% | - | - | - | - | - | - |
| WPA 2 | 653,0 | 1.013 | 700,0 | 618,0 | 422,0 | - | 11,00 | 26,00 | 62,00 | 617,0 | 485,8 | 496,6 | 357,0 | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | 349,0 | - | - | - | - |
| Datum van publicatie | 28-01-22 | 29-04-22 | 30-07-22 | 31-10-22 | 30-01-23 | 30-04-23 | 30-07-23 | 30-10-23 | 30-01-24 | 29-04-24 | - | - | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 7.900.915 | 1.346.581 | 6.268.832 | 1.459.118 | 811.079 | - | - | - |
| Nettokaspositie 1 | - | - | - | - | - | 6.646.900 | 4.304.700 | 16.016.000 |
| Hefboom (schuld/ebitda) | 1,231 x | 0,1817 x | 0,7116 x | 0,1427 x | 0,2141 x | - | - | - |
| Free Cash Flow 1 | -4.352.430 | 6.881.171 | -4.943.209 | 3.510.939 | 2.912.557 | 6.162.300 | 3.724.800 | 4.790.500 |
| ROE (netto-inkomsten/eigen vermogen) | 36,3% | 28,4% | 27,3% | 18,5% | 0,71% | 14,2% | 16,9% | 19% |
| ROA (netto-inkomsten/totale activa) | 11% | 8,92% | 8,99% | 6,9% | 0,29% | 5,85% | 7,34% | 8,25% |
| Totale activa 1 | 34.915.304 | 43.923.626 | 54.504.554 | 59.402.737 | 57.970.955 | 62.000.855 | 63.773.388 | 67.467.879 |
| Nettoactief per aandeel 2 | 9.138 | 11.395 | 14.284 | 16.344 | - | 17.083 | 19.345 | 21.366 |
| Cashflow per aandeel 2 | - | 7.947 | 13,10 | 5.466 | 2.357 | 3.374 | 6.036 | 6.855 |
| Capex 1 | 3.066.921 | 3.911.358 | 4.963.883 | 4.465.360 | 523.383 | 1.550.166 | 1.956.773 | 2.189.988 |
| Capex/omzet | 3% | 3,6% | 4,04% | 3,35% | 0,44% | 1,2% | 1,39% | 1,4% |
| Datum van publicatie | 22-01-20 | 01-02-21 | 28-01-22 | 30-01-23 | 30-01-24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
12
Laatste slotkoers
60.000
VND
Gemiddelde koersdoel
63.727
VND
Spread / Gemiddelde doel
+6,21%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +40,19% | 3,45 mld. | |
| +8,26% | 4,13 mld. | |
| +6,13% | 1,94 mld. | |
| +9,97% | 1,62 mld. | |
| +20,84% | 1,58 mld. | |
| +27,94% | 1,19 mld. | |
| -2,45% | 1,08 mld. | |
| +8,71% | 1,04 mld. | |
| -2,10% | 995 mln. | |
| +42,18% | 1,01 mld. |
