slotkoers
Ho Chi Minh S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84.200
VND
|
+3,44%
|
|
+5,25%
|
+19,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.918.351
|
9.679.754
|
14.255.177
|
13.682.559
|
21.565.848
|
26.143.002
|
-
|
-
|
Bedrijfswaarde
1 |
8.766.288
|
11.129.267
|
15.487.706
|
13.682.559
|
21.712.323
|
25.280.002
|
25.172.202
|
26.143.002
|
K/w-verhouding
|
14,6
x
|
28,8
x
|
25,6
x
|
14,9
x
|
9,9
x
|
21,3
x
|
20,1
x
|
14
x
|
Dividendrendement
|
4,29%
|
3,68%
|
2,54%
|
-
|
-
|
1,98%
|
2,16%
|
2,97%
|
Marktkapitalisatie/omzet
|
2,62
x
|
3,72
x
|
4,45
x
|
3,49
x
|
5,61
x
|
6,42
x
|
6,05
x
|
5,22
x
|
Bedrijfswaarde/omzet
|
3,32
x
|
4,27
x
|
4,83
x
|
3,49
x
|
5,65
x
|
6,21
x
|
5,82
x
|
5,22
x
|
Bedrijfswaarde/EBITDA
|
9,74
x
|
12,7
x
|
14,4
x
|
9,25
x
|
14,4
x
|
15
x
|
13,7
x
|
12
x
|
Bedrijfswaarde/FCF
|
-709
x
|
26,1
x
|
40,9
x
|
14,6
x
|
-18,8
x
|
142
x
|
19,7
x
|
14,6
x
|
FCF Yield
|
-0,14%
|
3,84%
|
2,44%
|
6,85%
|
-5,32%
|
0,7%
|
5,07%
|
6,84%
|
Price to Book
|
1,18
x
|
1,66
x
|
2,26
x
|
1,98
x
|
2,52
x
|
2,61
x
|
2,43
x
|
-
|
Aantal aandelen (in duizenden)
|
296.925
|
296.925
|
301.378
|
301.378
|
305.899
|
310.487
|
-
|
-
|
Referentieprijs
2 |
23.300
|
32.600
|
47.300
|
45.400
|
70.500
|
84.200
|
84.200
|
84.200
|
Datum van publicatie
|
30-01-20
|
01-02-21
|
07-02-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.640.614
|
2.603.820
|
3.205.928
|
3.915.613
|
3.845.875
|
4.073.600
|
4.324.000
|
5.009.000
|
EBITDA
1 |
899.659
|
874.655
|
1.072.416
|
1.479.211
|
1.510.905
|
1.688.333
|
1.842.667
|
2.179.000
|
Bedrijfsresultaat (EBIT)
1 |
534.901
|
467.164
|
692.870
|
1.103.635
|
1.115.927
|
1.235.567
|
1.347.967
|
1.634.000
|
Operationele Marge
|
20,26%
|
17,94%
|
21,61%
|
28,19%
|
29,02%
|
30,33%
|
31,17%
|
32,62%
|
Resultaat voor belastingen (EBT)
1 |
704.608
|
512.403
|
806.075
|
1.308.276
|
3.143.670
|
1.722.667
|
1.853.550
|
2.790.000
|
Nettowinst (verlies)
1 |
514.858
|
365.661
|
604.761
|
995.038
|
2.221.551
|
1.290.500
|
1.342.575
|
2.081.000
|
Nettomarge
|
19,5%
|
14,04%
|
18,86%
|
25,41%
|
57,76%
|
31,68%
|
31,05%
|
41,55%
|
WPA
2 |
1.595
|
1.133
|
1.846
|
3.037
|
7.119
|
3.961
|
4.188
|
6.019
|
Free Cash Flow
1 |
-12.368
|
427.139
|
378.651
|
937.642
|
-1.156.019
|
178.000
|
1.277.350
|
1.789.000
|
FCF-marge
|
-0,47%
|
16,4%
|
11,81%
|
23,95%
|
-30,06%
|
4,37%
|
29,54%
|
35,72%
|
Kasstroomconversie (ebitda)
|
-
|
48,84%
|
35,31%
|
63,39%
|
-
|
10,54%
|
69,32%
|
82,1%
|
Kasstroomconversie (nettowinst)
|
-
|
116,81%
|
62,61%
|
94,23%
|
-
|
13,79%
|
95,14%
|
85,97%
|
Dividend per aandeel
2 |
1.000
|
1.200
|
1.200
|
-
|
-
|
1.667
|
1.817
|
2.500
|
Datum van publicatie
|
30-01-20
|
01-02-21
|
07-02-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
---|
Omzet
|
-
|
977.930
|
991.937
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
2.336.142
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
2.166.551
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
273.732
|
287.881
|
243.881
|
202.174
|
1.646.210
|
Nettomarge
|
-
|
29,44%
|
24,59%
|
-
|
-
|
WPA
|
836,0
|
-
|
-
|
617,0
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-04-22
|
29-07-22
|
28-10-22
|
04-05-23
|
31-07-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.847.937
|
1.449.513
|
1.232.529
|
-
|
146.475
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
863.000
|
970.800
|
-
|
Hefboom (schuld/ebitda)
|
2,054
x
|
1,657
x
|
1,149
x
|
-
|
0,0969
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-12.368
|
427.139
|
378.651
|
937.642
|
-1.156.019
|
178.000
|
1.277.350
|
1.789.000
|
ROE (netto-inkomsten/eigen vermogen)
|
8,77%
|
6,21%
|
9,9%
|
15%
|
28,7%
|
12,6%
|
13,6%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
5,12%
|
3,66%
|
5,88%
|
8,32%
|
16,7%
|
9,7%
|
9,55%
|
14,3%
|
Totale activa
1 |
10.057.587
|
9.988.724
|
10.283.300
|
11.960.883
|
13.286.393
|
13.304.124
|
14.058.377
|
14.552.448
|
Nettoactief per aandeel
2 |
19.752
|
19.604
|
20.967
|
22.986
|
27.975
|
32.287
|
34.620
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
351.348
|
215.140
|
586.166
|
1.395.172
|
1.067.867
|
215.800
|
441.950
|
230.000
|
Capex/omzet
|
13,31%
|
8,26%
|
18,28%
|
35,63%
|
27,77%
|
5,3%
|
10,22%
|
4,59%
|
Datum van publicatie
|
30-01-20
|
01-02-21
|
07-02-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
84.200
VND Gemiddelde koersdoel
81.320
VND Spread / Gemiddelde doel -3,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,43% | 1,03 mld. | | +32,25% | 11,49 mld. | | +14,79% | 6,06 mld. | | +8,12% | 1,96 mld. | | -9,11% | 2,05 mld. | | +8,52% | 1,78 mld. | | -3,49% | 1,45 mld. | | +40,02% | 1,24 mld. | | -.--% | 977 mln. | | +6,68% | 661 mln. |
Havenexploitanten
|