slotkoers
Ho Chi Minh S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38.850
VND
|
-0,38%
|
|
-2,39%
|
-10,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
278.950.780
|
294.411.496
|
357.058.134
|
209.009.639
|
188.108.675
|
169.167.177
|
-
|
-
|
Bedrijfswaarde
1 |
291.763.249
|
303.592.749
|
367.371.787
|
232.798.551
|
226.855.260
|
207.779.459
|
192.358.268
|
169.167.177
|
K/w-verhouding
|
13,3
x
|
10,6
x
|
9,05
x
|
7,3
x
|
5,68
x
|
5,36
x
|
4,69
x
|
5,15
x
|
Dividendrendement
|
1,18%
|
-
|
2,44%
|
-
|
-
|
3,46%
|
4,53%
|
4,5%
|
Marktkapitalisatie/omzet
|
5,38
x
|
4,15
x
|
4,2
x
|
3,35
x
|
1,82
x
|
1,52
x
|
1,43
x
|
1,43
x
|
Bedrijfswaarde/omzet
|
5,63
x
|
4,28
x
|
4,32
x
|
3,73
x
|
2,2
x
|
1,87
x
|
1,62
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
14,3
x
|
8,36
x
|
8,82
x
|
7,54
x
|
5,47
x
|
3,9
x
|
3,71
x
|
Bedrijfswaarde/FCF
|
6,07
x
|
14,6
x
|
-173
x
|
-
|
162
x
|
6,62
x
|
2,24
x
|
-
|
FCF Yield
|
16,5%
|
6,83%
|
-0,58%
|
-
|
0,62%
|
15,1%
|
44,6%
|
-
|
Price to Book
|
4,97
x
|
3,42
x
|
2,83
x
|
1,45
x
|
1,05
x
|
0,85
x
|
0,74
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
4.276.368
|
4.276.368
|
4.354.367
|
4.354.367
|
4.354.367
|
4.354.367
|
-
|
-
|
Referentieprijs
2 |
65.231
|
68.846
|
82.000
|
48.000
|
43.200
|
38.850
|
38.850
|
38.850
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.825.557
|
70.890.295
|
85.093.964
|
62.392.115
|
103.334.072
|
111.361.612
|
118.597.804
|
118.205.274
|
EBITDA
1 |
23.451.955
|
21.291.872
|
43.936.096
|
26.381.855
|
30.083.629
|
37.991.643
|
49.289.498
|
45.618.910
|
Bedrijfsresultaat (EBIT)
1 |
23.111.341
|
20.708.608
|
42.865.114
|
25.071.611
|
27.933.310
|
38.519.810
|
45.582.737
|
43.028.580
|
Operationele Marge
|
44,59%
|
29,21%
|
50,37%
|
40,18%
|
27,03%
|
34,59%
|
38,43%
|
36,4%
|
Resultaat voor belastingen (EBT)
1 |
29.657.629
|
37.046.787
|
48.468.673
|
38.661.161
|
43.243.540
|
37.130.601
|
49.791.276
|
42.450.000
|
Nettowinst (verlies)
1 |
21.304.793
|
27.839.395
|
39.016.681
|
28.628.187
|
33.125.469
|
30.820.569
|
38.419.873
|
32.856.000
|
Nettomarge
|
41,11%
|
39,27%
|
45,85%
|
45,88%
|
32,06%
|
27,68%
|
32,4%
|
27,8%
|
WPA
2 |
4.899
|
6.510
|
9.060
|
6.575
|
7.607
|
7.242
|
8.288
|
7.545
|
Free Cash Flow
1 |
48.081.437
|
20.748.165
|
-2.121.385
|
-
|
1.402.123
|
31.381.500
|
85.730.200
|
-
|
FCF-marge
|
92,78%
|
29,27%
|
-2,49%
|
-
|
1,36%
|
28,18%
|
72,29%
|
-
|
Kasstroomconversie (ebitda)
|
205,02%
|
97,45%
|
-
|
-
|
4,66%
|
82,6%
|
173,93%
|
-
|
Kasstroomconversie (nettowinst)
|
225,68%
|
74,53%
|
-
|
-
|
4,23%
|
101,82%
|
223,14%
|
-
|
Dividend per aandeel
2 |
769,2
|
-
|
2.000
|
-
|
-
|
1.343
|
1.760
|
1.750
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
11.368.174
|
2.657.707
|
1.002.178
|
8.264.709
|
13.762.748
|
5.397.745
|
11.722.472
|
14.013.893
|
-912.055
|
-
|
10.351.150
|
10.351.150
|
10.351.150
|
12.508.123
|
12.508.123
|
Bedrijfsresultaat (EBIT)
1 |
11.146.339
|
2.461.819
|
543.697
|
8.006.552
|
13.365.030
|
5.084.869
|
11.365.076
|
13.638.461
|
-2.016.670
|
862.699
|
9.711.152
|
9.711.152
|
9.711.152
|
11.387.038
|
11.387.038
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
14.126.223
|
5.885.623
|
1.256.656
|
18.948.683
|
12.467.494
|
15.074.055
|
12.533.322
|
-
|
-
|
1.416.341
|
9.347.550
|
9.347.550
|
9.347.550
|
11.154.479
|
11.154.479
|
Nettowinst (verlies)
1 |
11.932.494
|
4.540.066
|
508.877
|
14.493.845
|
8.927.802
|
11.917.322
|
9.652.450
|
-
|
825.689
|
884.697
|
6.933.047
|
6.933.047
|
6.933.047
|
8.295.181
|
8.295.181
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
2.740
|
1.043
|
117,0
|
3.329
|
2.050
|
2.737
|
2.217
|
-
|
190,0
|
203,0
|
1.592
|
1.592
|
1.592
|
1.905
|
1.905
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-22
|
29-04-22
|
28-07-22
|
27-10-22
|
30-01-23
|
26-04-23
|
28-07-23
|
24-10-23
|
29-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.812.469
|
9.181.253
|
10.313.653
|
23.788.912
|
38.746.585
|
38.612.283
|
23.191.091
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5463
x
|
0,4312
x
|
0,2347
x
|
0,9017
x
|
1,288
x
|
1,016
x
|
0,4705
x
|
-
|
Free Cash Flow
1 |
48.081.437
|
20.748.165
|
-2.121.385
|
-
|
1.402.123
|
31.381.500
|
85.730.200
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
42,9%
|
39,1%
|
36,4%
|
21,3%
|
20,4%
|
16,9%
|
17,2%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
13,5%
|
17,5%
|
9,68%
|
8,19%
|
7,38%
|
7,74%
|
7,1%
|
Totale activa
1 |
158.464.866
|
206.089.507
|
223.154.450
|
295.858.820
|
404.585.881
|
417.792.717
|
496.316.667
|
462.760.563
|
Nettoactief per aandeel
2 |
13.118
|
20.145
|
28.964
|
33.213
|
41.116
|
45.561
|
52.711
|
60.848
|
Cashflow per aandeel
2 |
4.953
|
5.208
|
3.083
|
9.673
|
3.514
|
6.226
|
3.238
|
-
|
Capex
1 |
4.946.141
|
1.524.898
|
15.399.303
|
29.577.482
|
13.900.237
|
12.590.377
|
11.855.863
|
-
|
Capex/omzet
|
9,54%
|
2,15%
|
18,1%
|
47,41%
|
13,45%
|
11,31%
|
10%
|
-
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
Laatste slotkoers
38.850
VND Gemiddelde koersdoel
59.201
VND Spread / Gemiddelde doel +52,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,07% | 6,65 mld. | | -21,13% | 12,51 mld. | | +9,28% | 11,03 mld. | | -24,06% | 7,71 mld. | | +3,45% | 6,53 mld. | | -2,35% | 6,37 mld. | | -1,35% | 3,82 mld. | | +52,39% | 3,56 mld. | | +8,06% | 3,41 mld. | | +27,20% | 3,32 mld. |
residentieel onroerend goed ontwikkeling
|