slotkoers
HANOI S.E.
00:00:00 09-07-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35.200
VND
|
-2,76%
|
|
-7,25%
|
+56,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
37.768.548
|
60.739.793
|
93.217.209
|
73.965.829
|
92.828.804
|
104.286.752
|
-
|
-
|
Bedrijfswaarde
1 |
37.768.548
|
60.739.793
|
93.217.209
|
73.965.829
|
92.828.804
|
104.286.752
|
104.286.752
|
104.286.752
|
K/w-verhouding
|
6,4
x
|
8
x
|
9,86
x
|
5,46
x
|
5,84
x
|
5,98
x
|
5,06
x
|
4,41
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
3,72%
|
4,35%
|
4,84%
|
Marktkapitalisatie/omzet
|
2,35
x
|
3,34
x
|
3,96
x
|
2,57
x
|
3,33
x
|
2,87
x
|
2,47
x
|
2,21
x
|
Bedrijfswaarde/omzet
|
2,35
x
|
3,34
x
|
3,96
x
|
2,57
x
|
3,33
x
|
2,87
x
|
2,47
x
|
2,21
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,36
x
|
1,71
x
|
2,08
x
|
1,27
x
|
1,31
x
|
1,21
x
|
1,02
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
3.869.516
|
3.884.050
|
3.884.050
|
3.884.050
|
3.884.050
|
3.884.050
|
-
|
-
|
Referentieprijs
2 |
9.761
|
15.638
|
24.000
|
19.043
|
23.900
|
26.850
|
26.850
|
26.850
|
Datum van publicatie
|
21-01-20
|
25-01-21
|
25-01-22
|
09-03-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.068.645
|
18.161.309
|
23.563.997
|
28.790.067
|
27.881.907
|
36.313.165
|
42.268.565
|
47.136.744
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.789.757
|
10.537.041
|
15.334.221
|
17.185.022
|
21.872.230
|
24.590.513
|
27.822.123
|
32.939.500
|
Operationele Marge
|
48,48%
|
58,02%
|
65,07%
|
59,69%
|
78,45%
|
67,72%
|
65,82%
|
69,88%
|
Resultaat voor belastingen (EBT)
1 |
7.515.936
|
9.595.888
|
11.998.112
|
17.114.208
|
20.067.999
|
23.249.651
|
26.621.366
|
31.689.500
|
Nettowinst (verlies)
1 |
5.997.085
|
7.682.823
|
9.602.746
|
13.688.193
|
16.044.733
|
18.593.841
|
20.982.424
|
25.352.000
|
Nettomarge
|
37,32%
|
42,3%
|
40,75%
|
47,54%
|
57,55%
|
51,2%
|
49,64%
|
53,78%
|
WPA
2 |
1.524
|
1.954
|
2.433
|
3.485
|
4.092
|
4.486
|
5.302
|
6.083
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1.000
|
1.167
|
1.300
|
Datum van publicatie
|
21-01-20
|
25-01-21
|
25-01-22
|
09-03-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
5.971.221
|
-
|
7.305.427
|
7.920.151
|
7.671.124
|
7.119.752
|
7.016.914
|
7.896.411
|
8.864.753
|
9.097.241
|
9.369.086
|
9.899.625
|
10.518.218
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.553.777
|
-
|
4.646.996
|
4.900.483
|
5.538.340
|
5.556.164
|
5.365.215
|
5.404.530
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
59,52%
|
-
|
63,61%
|
61,87%
|
72,2%
|
78,04%
|
76,46%
|
68,44%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
3.029.760
|
-
|
4.914.360
|
5.156.497
|
4.832.447
|
5.035.481
|
5.043.574
|
4.892.313
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
2.428.495
|
3.287.535
|
3.943.148
|
4.135.029
|
3.865.846
|
4.037.579
|
4.006.279
|
3.905.419
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
40,67%
|
-
|
53,98%
|
52,21%
|
50,39%
|
56,71%
|
57,09%
|
49,46%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
846,6
|
-
|
-
|
797,0
|
-
|
1.031
|
1.006
|
1.076
|
1.102
|
1.095
|
1.233
|
1.316
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.000
|
-
|
-
|
Datum van publicatie
|
25-01-22
|
27-04-22
|
27-07-22
|
28-04-23
|
14-08-23
|
24-10-23
|
26-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
24,6%
|
24,3%
|
23,9%
|
26,5%
|
24,8%
|
23,2%
|
21,8%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
1,68%
|
1,86%
|
1,98%
|
2,41%
|
2,42%
|
2,36%
|
2,4%
|
2,4%
|
Totale activa
1 |
356.417.746
|
414.023.280
|
486.141.143
|
567.833.444
|
663.334.422
|
786.355.229
|
875.544.516
|
1.054.281.877
|
Nettoactief per aandeel
2 |
7.172
|
9.127
|
11.560
|
15.046
|
18.269
|
22.134
|
26.296
|
28.852
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21-01-20
|
25-01-21
|
25-01-22
|
09-03-23
|
26-01-24
|
-
|
-
|
-
|
Laatste slotkoers
26.850
VND Gemiddelde koersdoel
35.005
VND Spread / Gemiddelde doel +30,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,72% | 551 mld. | | +9,92% | 291 mld. | | +10,73% | 249 mld. | | +20,52% | 208 mld. | | +18,46% | 171 mld. | | +9,68% | 166 mld. | | +10,29% | 162 mld. | | -11,07% | 138 mld. | | -0,60% | 137 mld. |
Banken - Andere
|