slotkoers
Ho Chi Minh S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
123.200
VND
|
0,00%
|
|
+13,03%
|
+28,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
39.543.509
|
46.328.792
|
84.394.642
|
84.361.343
|
122.044.009
|
156.460.165
|
-
|
-
|
Bedrijfswaarde
1 |
37.173.682
|
41.948.213
|
78.341.826
|
77.267.269
|
111.706.616
|
143.424.104
|
138.373.847
|
132.568.826
|
K/w-verhouding
|
13,8
x
|
14,3
x
|
21,4
x
|
17,4
x
|
20,6
x
|
21,3
x
|
17,1
x
|
14,1
x
|
Dividendrendement
|
3,43%
|
3,16%
|
2,15%
|
-
|
-
|
1,9%
|
2,3%
|
2,49%
|
Marktkapitalisatie/omzet
|
1,43
x
|
1,55
x
|
2,37
x
|
1,92
x
|
2,32
x
|
2,49
x
|
2,07
x
|
1,77
x
|
Bedrijfswaarde/omzet
|
1,34
x
|
1,41
x
|
2,2
x
|
1,76
x
|
2,12
x
|
2,28
x
|
1,83
x
|
1,5
x
|
Bedrijfswaarde/EBITDA
|
6,81
x
|
6,88
x
|
11,1
x
|
8,99
x
|
10,4
x
|
10,6
x
|
8,7
x
|
6,94
x
|
Bedrijfswaarde/FCF
|
25,7
x
|
12,7
x
|
26,8
x
|
42,3
x
|
20,2
x
|
17,6
x
|
15,6
x
|
11,1
x
|
FCF Yield
|
3,9%
|
7,87%
|
3,74%
|
2,37%
|
4,96%
|
5,68%
|
6,4%
|
8,98%
|
Price to Book
|
2,82
x
|
2,94
x
|
3,94
x
|
3,33
x
|
4,08
x
|
5,24
x
|
4,15
x
|
3,84
x
|
Aantal aandelen (in duizenden)
|
1.237.888
|
1.244.057
|
1.252.308
|
1.261.581
|
1.269.969
|
1.269.969
|
-
|
-
|
Referentieprijs
2 |
31.944
|
37.240
|
67.391
|
66.870
|
96.100
|
123.200
|
123.200
|
123.200
|
Datum van publicatie
|
23-01-20
|
27-01-21
|
25-01-22
|
19-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.716.960
|
29.830.401
|
35.657.263
|
44.017.299
|
52.617.901
|
62.807.857
|
75.657.376
|
88.244.527
|
EBITDA
1 |
5.461.870
|
6.093.439
|
7.057.008
|
8.594.276
|
10.704.486
|
13.505.551
|
15.901.461
|
19.099.292
|
Bedrijfsresultaat (EBIT)
1 |
4.117.881
|
4.602.255
|
5.413.099
|
6.761.142
|
8.417.937
|
10.682.748
|
12.346.662
|
14.881.664
|
Operationele Marge
|
14,86%
|
15,43%
|
15,18%
|
15,36%
|
16%
|
17,01%
|
16,32%
|
16,86%
|
Resultaat voor belastingen (EBT)
1 |
4.664.531
|
5.260.982
|
6.335.191
|
7.653.946
|
9.203.020
|
11.252.157
|
13.610.672
|
16.790.961
|
Nettowinst (verlies)
1 |
3.135.350
|
3.537.547
|
4.332.535
|
5.295.017
|
6.470.522
|
7.617.880
|
9.748.015
|
12.067.824
|
Nettomarge
|
11,31%
|
11,86%
|
12,15%
|
12,03%
|
12,3%
|
12,13%
|
12,88%
|
13,68%
|
WPA
2 |
2.312
|
2.595
|
3.149
|
3.844
|
4.666
|
5.782
|
7.220
|
8.712
|
Free Cash Flow
1 |
1.448.585
|
3.302.960
|
2.928.656
|
1.827.482
|
5.541.553
|
8.146.250
|
8.852.967
|
11.908.100
|
FCF-marge
|
5,23%
|
11,07%
|
8,21%
|
4,15%
|
10,53%
|
12,97%
|
11,7%
|
13,49%
|
Kasstroomconversie (ebitda)
|
26,52%
|
54,21%
|
41,5%
|
21,26%
|
51,77%
|
60,32%
|
55,67%
|
62,35%
|
Kasstroomconversie (nettowinst)
|
46,2%
|
93,37%
|
67,6%
|
34,51%
|
85,64%
|
106,94%
|
90,82%
|
98,68%
|
Dividend per aandeel
2 |
1.096
|
1.178
|
1.449
|
-
|
-
|
2.345
|
2.833
|
3.062
|
Datum van publicatie
|
23-01-20
|
27-01-21
|
25-01-22
|
19-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
10.704.056
|
-
|
10.096.060
|
19.826.314
|
-
|
13.042.426
|
11.681.379
|
12.484.364
|
13.761.745
|
14.690.413
|
14.092.928
|
14.983.181
|
16.515.002
|
17.557.187
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
2.498.146
|
2.383.531
|
2.396.581
|
2.846.184
|
3.012.441
|
2.935.420
|
2.909.197
|
3.451.082
|
3.650.506
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
1.998.116
|
1.873.515
|
1.854.221
|
2.288.690
|
2.335.763
|
2.318.045
|
2.289.661
|
2.814.258
|
2.912.287
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
15,32%
|
16,04%
|
14,85%
|
16,63%
|
15,9%
|
16,45%
|
15,28%
|
17,04%
|
16,59%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
1.857.845
|
3.636.892
|
-
|
-
|
2.120.644
|
2.218.133
|
2.429.150
|
2.435.093
|
2.533.582
|
2.884.677
|
3.008.918
|
3.095.064
|
-
|
-
|
Nettowinst (verlies)
1 |
1.301.522
|
1.238.879
|
-
|
-
|
1.453.716
|
-
|
1.493.563
|
1.509.220
|
1.739.340
|
1.728.400
|
1.798.031
|
1.997.107
|
2.145.266
|
1.456.250
|
-
|
-
|
Nettomarge
|
12,16%
|
-
|
-
|
-
|
-
|
-
|
12,79%
|
12,09%
|
12,64%
|
11,77%
|
12,76%
|
13,33%
|
12,99%
|
8,29%
|
-
|
-
|
WPA
2 |
-
|
989,1
|
-
|
-
|
1.156
|
1.074
|
1.183
|
1.373
|
1.373
|
925,0
|
1.416
|
1.569
|
1.685
|
1.144
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.765
|
-
|
-
|
Datum van publicatie
|
25-01-22
|
22-04-22
|
22-07-22
|
22-07-22
|
25-10-22
|
19-01-23
|
21-04-23
|
19-07-23
|
19-10-23
|
25-01-24
|
22-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.369.827
|
4.380.579
|
6.052.816
|
7.094.074
|
10.337.393
|
13.036.062
|
18.086.318
|
23.891.340
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.448.585
|
3.302.960
|
2.928.656
|
1.827.482
|
5.541.553
|
8.146.250
|
8.852.967
|
11.908.100
|
ROE (netto-inkomsten/eigen vermogen)
|
23,7%
|
23,8%
|
21,7%
|
22,7%
|
28,1%
|
28,8%
|
28,4%
|
30%
|
ROA (netto-inkomsten/totale activa)
|
9,89%
|
9,42%
|
9,08%
|
10,1%
|
11,6%
|
13,9%
|
13,2%
|
13,6%
|
Totale activa
1 |
31.707.999
|
37.571.926
|
47.715.664
|
52.676.256
|
55.987.907
|
54.804.895
|
73.875.180
|
88.734.002
|
Nettoactief per aandeel
2 |
11.342
|
12.655
|
17.104
|
20.086
|
23.582
|
23.524
|
29.667
|
32.111
|
Cashflow per aandeel
2 |
-
|
5.087
|
4.672
|
3.641
|
7.511
|
8.807
|
10.757
|
12.835
|
Capex
1 |
2.712.946
|
3.018.397
|
2.913.390
|
3.186.832
|
3.978.558
|
4.912.215
|
5.616.249
|
6.858.513
|
Capex/omzet
|
9,79%
|
10,12%
|
8,17%
|
7,24%
|
7,56%
|
7,82%
|
7,42%
|
7,77%
|
Datum van publicatie
|
23-01-20
|
27-01-21
|
25-01-22
|
19-01-23
|
25-01-24
|
-
|
-
|
-
|
Laatste slotkoers
123.200
VND Gemiddelde koersdoel
119.984
VND Spread / Gemiddelde doel -2,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,20% | 6,18 mld. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | +27,20% | 178 mld. | | -7,75% | 126 mld. | | +32,50% | 79,32 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +19,71% | 31,74 mld. |
consumenten goederen conglomeraten
|