slotkoers
HANOI S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39.700
VND
|
+1,02%
|
|
+2,32%
|
+4,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.364.410
|
8.507.800
|
13.048.480
|
10.228.479
|
18.162.719
|
18.975.262
|
-
|
-
|
Bedrijfswaarde
1 |
27.859
|
1.193.232
|
4.409.125
|
1.547.744
|
18.162.719
|
18.975.262
|
18.975.262
|
18.975.262
|
K/w-verhouding
|
12,9
x
|
16,2
x
|
21,7
x
|
13,6
x
|
24,1
x
|
18,7
x
|
16,1
x
|
9,68
x
|
Dividendrendement
|
5,71%
|
5,62%
|
3,66%
|
3,74%
|
-
|
2,2%
|
2,27%
|
1,76%
|
Marktkapitalisatie/omzet
|
0,49
x
|
0,43
x
|
0,92
x
|
0,62
x
|
0,94
x
|
0,7
x
|
0,64
x
|
0,36
x
|
Bedrijfswaarde/omzet
|
0,49
x
|
0,43
x
|
0,92
x
|
0,62
x
|
0,94
x
|
0,7
x
|
0,64
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
13,5
x
|
21,2
x
|
25,8
x
|
21,4
x
|
56,9
x
|
14,6
x
|
13
x
|
7,44
x
|
Bedrijfswaarde/FCF
|
8,58
x
|
-7,2
x
|
-28,3
x
|
10,2
x
|
-15
x
|
19,9
x
|
23,6
x
|
7,07
x
|
FCF Yield
|
11,7%
|
-13,9%
|
-3,53%
|
9,77%
|
-6,68%
|
5,03%
|
4,24%
|
14,1%
|
Price to Book
|
0,71
x
|
0,7
x
|
1,11
x
|
0,84
x
|
1,54
x
|
1,5
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
477.966
|
477.966
|
477.966
|
477.966
|
477.966
|
477.966
|
-
|
-
|
Referentieprijs
2 |
17.500
|
17.800
|
27.300
|
21.400
|
38.000
|
39.700
|
39.700
|
39.700
|
Datum van publicatie
|
31-01-20
|
24-01-21
|
28-01-22
|
27-03-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.232.812
|
19.832.321
|
14.237.828
|
16.372.513
|
19.349.376
|
26.986.500
|
29.628.267
|
51.999.000
|
EBITDA
1 |
619.312
|
400.416
|
505.102
|
478.538
|
319.407
|
1.304.000
|
1.454.150
|
2.552.000
|
Bedrijfsresultaat (EBIT)
1 |
842.344
|
-125.195
|
4.733
|
7.366
|
-187.552
|
626.000
|
784.800
|
1.922.000
|
Operationele Marge
|
4,89%
|
-0,63%
|
0,03%
|
0,04%
|
-0,97%
|
2,32%
|
2,65%
|
3,7%
|
Resultaat voor belastingen (EBT)
1 |
948.300
|
1.041.841
|
815.983
|
1.173.640
|
1.103.116
|
1.423.500
|
1.713.867
|
2.964.000
|
Nettowinst (verlies)
1 |
730.667
|
648.577
|
602.035
|
883.636
|
866.117
|
1.081.000
|
1.454.500
|
2.227.000
|
Nettomarge
|
4,24%
|
3,27%
|
4,23%
|
5,4%
|
4,48%
|
4,01%
|
4,91%
|
4,28%
|
WPA
2 |
1.356
|
1.096
|
1.260
|
1.575
|
1.579
|
2.119
|
2.473
|
4.100
|
Free Cash Flow
1 |
974.781
|
-1.181.474
|
-460.811
|
999.239
|
-1.212.499
|
955.000
|
804.950
|
2.683.000
|
FCF-marge
|
5,66%
|
-5,96%
|
-3,24%
|
6,1%
|
-6,27%
|
3,54%
|
2,72%
|
5,16%
|
Kasstroomconversie (ebitda)
|
157,4%
|
-
|
-
|
208,81%
|
-
|
73,24%
|
55,36%
|
105,13%
|
Kasstroomconversie (nettowinst)
|
133,41%
|
-
|
-
|
113,08%
|
-
|
88,34%
|
55,34%
|
120,48%
|
Dividend per aandeel
2 |
1.000
|
1.000
|
1.000
|
800,0
|
-
|
875,0
|
900,0
|
700,0
|
Datum van publicatie
|
31-01-20
|
24-01-21
|
28-01-22
|
27-03-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
8.336.551
|
7.314.568
|
8.639.355
|
8.680.735
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
974.781
|
-1.181.474
|
-460.811
|
999.239
|
-1.212.499
|
955.000
|
804.950
|
2.683.000
|
ROE (netto-inkomsten/eigen vermogen)
|
6,17%
|
5,32%
|
5,03%
|
7,33%
|
6,55%
|
8,1%
|
10,3%
|
13,2%
|
ROA (netto-inkomsten/totale activa)
|
3,03%
|
2,47%
|
2,36%
|
3,49%
|
3,31%
|
3,85%
|
4,45%
|
5,6%
|
Totale activa
1 |
24.082.633
|
26.258.182
|
25.486.089
|
25.349.597
|
26.162.735
|
28.077.922
|
32.685.393
|
39.767.857
|
Nettoactief per aandeel
2 |
24.741
|
25.411
|
24.674
|
25.564
|
24.692
|
26.443
|
-
|
-
|
Cashflow per aandeel
|
-
|
-1.276
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
870.967
|
501.921
|
247.888
|
498.418
|
901.454
|
1.550.000
|
742.200
|
650.000
|
Capex/omzet
|
5,05%
|
2,53%
|
1,74%
|
3,04%
|
4,66%
|
5,74%
|
2,51%
|
1,25%
|
Datum van publicatie
|
31-01-20
|
24-01-21
|
28-01-22
|
27-03-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
39.700
VND Gemiddelde koersdoel
42.160
VND Spread / Gemiddelde doel +6,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,47% | 751 mln. | | -6,47% | 70,34 mld. | | -3,64% | 33,15 mld. | | +29,52% | 11,46 mld. | | +28,22% | 9,46 mld. | | -6,51% | 7,65 mld. | | +17,85% | 6,58 mld. | | +42,81% | 5,69 mld. | | +28,15% | 5,06 mld. | | +47,21% | 4,73 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|