slotkoers
Ho Chi Minh S.E.
00:00:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22.400
VND
|
0,00%
|
|
+4,67%
|
-8,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.232.516
|
7.081.750
|
7.571.140
|
8.305.223
|
7.052.963
|
6.448.423
|
-
|
-
|
Bedrijfswaarde
1 |
7.423.173
|
7.794.913
|
7.780.152
|
8.305.223
|
8.251.810
|
6.448.423
|
6.448.423
|
6.448.423
|
K/w-verhouding
|
8,46
x
|
11,7
x
|
14,8
x
|
11,7
x
|
15,1
x
|
-33
x
|
14,1
x
|
7,1
x
|
Dividendrendement
|
11,5%
|
8,13%
|
7,6%
|
-
|
-
|
6,85%
|
7,59%
|
13,4%
|
Marktkapitalisatie/omzet
|
0,81
x
|
1,16
x
|
1,23
x
|
0,95
x
|
1,11
x
|
1,41
x
|
0,97
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
0,81
x
|
1,16
x
|
1,23
x
|
0,95
x
|
1,11
x
|
1,41
x
|
0,97
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
3,95
x
|
4,71
x
|
5,9
x
|
5,66
x
|
6,13
x
|
14,7
x
|
5,92
x
|
5,44
x
|
Bedrijfswaarde/FCF
|
3,26
x
|
5,12
x
|
7,06
x
|
6,01
x
|
8,27
x
|
5,66
x
|
4,95
x
|
6,63
x
|
FCF Yield
|
30,7%
|
19,5%
|
14,2%
|
16,6%
|
12,1%
|
17,7%
|
20,2%
|
15,1%
|
Price to Book
|
-
|
1,65
x
|
1,79
x
|
1,8
x
|
1,62
x
|
1,66
x
|
1,69
x
|
-
|
Aantal aandelen (in duizenden)
|
287.876
|
287.876
|
287.876
|
287.876
|
287.876
|
287.876
|
-
|
-
|
Referentieprijs
2 |
21.650
|
24.600
|
26.300
|
28.850
|
24.500
|
22.400
|
22.400
|
22.400
|
Datum van publicatie
|
20-01-20
|
19-01-21
|
20-01-22
|
19-01-23
|
19-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.653.692
|
6.082.248
|
6.149.584
|
8.785.955
|
6.382.599
|
4.586.600
|
6.657.571
|
8.959.500
|
EBITDA
1 |
1.577.877
|
1.502.401
|
1.283.348
|
1.467.348
|
1.151.130
|
437.333
|
1.089.000
|
1.185.000
|
Bedrijfsresultaat (EBIT)
1 |
887.599
|
809.755
|
592.883
|
778.510
|
463.916
|
-2.750
|
552.000
|
1.035.000
|
Operationele Marge
|
11,6%
|
13,31%
|
9,64%
|
8,86%
|
7,27%
|
-0,06%
|
8,29%
|
11,55%
|
Resultaat voor belastingen (EBT)
1 |
800.225
|
663.276
|
565.839
|
778.892
|
536.228
|
41.000
|
353.750
|
1.177.000
|
Nettowinst (verlies)
1 |
759.283
|
625.244
|
533.789
|
729.324
|
495.788
|
-32.000
|
581.000
|
896.500
|
Nettomarge
|
9,92%
|
10,28%
|
8,68%
|
8,3%
|
7,77%
|
-0,7%
|
8,73%
|
10,01%
|
WPA
2 |
2.558
|
2.095
|
1.778
|
2.457
|
1.624
|
-679,0
|
1.592
|
3.156
|
Free Cash Flow
1 |
1.912.284
|
1.383.501
|
1.071.820
|
1.381.952
|
853.101
|
1.139.333
|
1.303.000
|
972.500
|
FCF-marge
|
24,99%
|
22,75%
|
17,43%
|
15,73%
|
13,37%
|
24,84%
|
19,57%
|
10,85%
|
Kasstroomconversie (ebitda)
|
121,19%
|
92,09%
|
83,52%
|
94,18%
|
74,11%
|
260,52%
|
119,65%
|
82,07%
|
Kasstroomconversie (nettowinst)
|
251,85%
|
221,27%
|
200,79%
|
189,48%
|
172,07%
|
-
|
224,27%
|
108,48%
|
Dividend per aandeel
2 |
2.500
|
2.000
|
1.999
|
-
|
-
|
1.533
|
1.700
|
3.000
|
Datum van publicatie
|
20-01-20
|
19-01-21
|
20-01-22
|
19-01-23
|
19-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
---|
Omzet
|
2.687.969
|
-
|
2.168.333
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
365.034
|
524.618
|
198.979
|
5.757
|
233.821
|
Nettomarge
|
13,58%
|
-
|
9,18%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
788,0
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18-07-22
|
18-07-22
|
19-10-22
|
19-01-23
|
20-04-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
1.190.657
|
713.163
|
209.012
|
-
|
1.198.847
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7546
x
|
0,4747
x
|
0,1629
x
|
-
|
1,041
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.912.284
|
1.383.501
|
1.071.820
|
1.381.952
|
853.101
|
1.139.333
|
1.303.000
|
972.500
|
ROE (netto-inkomsten/eigen vermogen)
|
19,4%
|
14,8%
|
12,5%
|
16,8%
|
11,1%
|
-0,91%
|
13,6%
|
22,3%
|
ROA (netto-inkomsten/totale activa)
|
9,25%
|
8,97%
|
8,21%
|
10,5%
|
6,23%
|
-0,58%
|
7,55%
|
11%
|
Totale activa
1 |
8.208.286
|
6.972.724
|
6.502.692
|
6.954.683
|
7.957.940
|
5.536.332
|
7.695.364
|
8.150.000
|
Nettoactief per aandeel
2 |
-
|
14.928
|
14.706
|
16.027
|
15.140
|
13.506
|
13.268
|
-
|
Cashflow per aandeel
2 |
-
|
4.246
|
3.732
|
-
|
2.975
|
4.607
|
4.411
|
-
|
Capex
1 |
5.195
|
1.199
|
2.525
|
1.459
|
3.408
|
2.333
|
2.333
|
3.000
|
Capex/omzet
|
0,07%
|
0,02%
|
0,04%
|
0,02%
|
0,05%
|
0,05%
|
0,04%
|
0,03%
|
Datum van publicatie
|
20-01-20
|
19-01-21
|
20-01-22
|
19-01-23
|
19-01-24
|
-
|
-
|
-
|
Laatste slotkoers
22.400
VND Gemiddelde koersdoel
25.533
VND Spread / Gemiddelde doel +13,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,57% | 254 mln. | | +17,87% | 17,14 mld. | | +57,10% | 13,34 mld. | | -7,30% | 13,03 mld. | | +35,14% | 11,54 mld. | | +17,31% | 5,2 mld. | | -1,72% | 4,63 mld. | | +25,42% | 4,3 mld. | | +2,06% | 3,72 mld. | | +8,79% | 3,48 mld. |
Fossiele brandstof IPP's
|