slotkoers
Ho Chi Minh S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65.000
VND
|
+0,46%
|
|
+1,25%
|
-3,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
202.871.313
|
227.346.666
|
180.572.150
|
159.045.609
|
141.280.988
|
135.847.104
|
-
|
-
|
Bedrijfswaarde
1 |
193.244.828
|
215.405.662
|
166.655.853
|
144.265.239
|
126.688.321
|
123.555.288
|
123.056.944
|
121.781.762
|
K/w-verhouding
|
21,3
x
|
22,8
x
|
19,1
x
|
21
x
|
17,8
x
|
15,4
x
|
13,9
x
|
12,7
x
|
Dividendrendement
|
3,86%
|
3,77%
|
4,46%
|
3,81%
|
-
|
5,85%
|
6,15%
|
6,75%
|
Marktkapitalisatie/omzet
|
3,6
x
|
3,81
x
|
2,96
x
|
2,65
x
|
2,34
x
|
2,14
x
|
2,04
x
|
1,93
x
|
Bedrijfswaarde/omzet
|
3,43
x
|
3,61
x
|
2,74
x
|
2,41
x
|
2,1
x
|
1,95
x
|
1,85
x
|
1,73
x
|
Bedrijfswaarde/EBITDA
|
13,1
x
|
14,9
x
|
12
x
|
12,2
x
|
10,7
x
|
8,96
x
|
8,43
x
|
7,9
x
|
Bedrijfswaarde/FCF
|
20,6
x
|
24,2
x
|
20,7
x
|
19,2
x
|
19,8
x
|
17,7
x
|
12
x
|
10,7
x
|
FCF Yield
|
4,85%
|
4,14%
|
4,82%
|
5,2%
|
5,06%
|
5,66%
|
8,34%
|
9,36%
|
Price to Book
|
7,38
x
|
7,26
x
|
5,46
x
|
5,33
x
|
4,46
x
|
4,25
x
|
4,2
x
|
4,03
x
|
Aantal aandelen (in duizenden)
|
2.089.662
|
2.089.583
|
2.089.955
|
2.089.955
|
2.089.955
|
2.089.955
|
-
|
-
|
Referentieprijs
2 |
97.083
|
108.800
|
86.400
|
76.100
|
67.600
|
65.000
|
65.000
|
65.000
|
Datum van publicatie
|
30-01-20
|
01-03-21
|
28-01-22
|
01-02-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
56.318.123
|
59.636.286
|
60.919.165
|
59.956.247
|
60.368.916
|
63.342.051
|
66.449.327
|
70.252.369
|
EBITDA
1 |
14.745.163
|
14.471.842
|
13.881.656
|
11.848.623
|
11.825.606
|
13.794.132
|
14.603.158
|
15.406.742
|
Bedrijfsresultaat (EBIT)
1 |
12.182.460
|
12.262.975
|
11.760.319
|
9.753.174
|
9.771.019
|
11.267.272
|
12.174.767
|
12.857.709
|
Operationele Marge
|
21,63%
|
20,56%
|
19,3%
|
16,27%
|
16,19%
|
17,79%
|
18,32%
|
18,3%
|
Resultaat voor belastingen (EBT)
1 |
12.795.710
|
13.518.536
|
12.922.235
|
10.495.535
|
10.967.899
|
11.849.460
|
12.435.533
|
13.701.850
|
Nettowinst (verlies)
1 |
10.581.176
|
11.098.937
|
10.532.477
|
8.516.024
|
8.873.812
|
9.739.148
|
10.529.734
|
10.934.900
|
Nettomarge
|
18,79%
|
18,61%
|
17,29%
|
14,2%
|
14,7%
|
15,38%
|
15,85%
|
15,57%
|
WPA
2 |
4.565
|
4.770
|
4.517
|
3.632
|
3.796
|
4.210
|
4.682
|
5.135
|
Free Cash Flow
1 |
9.365.769
|
8.915.352
|
8.034.853
|
7.507.485
|
6.412.667
|
6.987.500
|
10.261.333
|
11.400.600
|
FCF-marge
|
16,63%
|
14,95%
|
13,19%
|
12,52%
|
10,62%
|
11,03%
|
15,44%
|
16,23%
|
Kasstroomconversie (ebitda)
|
63,52%
|
61,6%
|
57,88%
|
63,36%
|
54,23%
|
50,66%
|
70,27%
|
74%
|
Kasstroomconversie (nettowinst)
|
88,51%
|
80,33%
|
76,29%
|
88,16%
|
72,27%
|
71,75%
|
97,45%
|
104,26%
|
Dividend per aandeel
2 |
3.750
|
4.100
|
3.850
|
2.900
|
-
|
3.800
|
3.997
|
4.386
|
Datum van publicatie
|
30-01-20
|
01-03-21
|
28-01-22
|
01-02-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
16.194.052
|
15.819.037
|
13.877.826
|
14.930.275
|
16.079.491
|
15.068.655
|
-
|
15.194.825
|
15.636.988
|
15.618.711
|
14.535.030
|
15.868.013
|
16.329.764
|
16.310.684
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.241.803
|
2.437.647
|
2.619.580
|
2.383.520
|
2.688.416
|
2.061.657
|
-
|
2.519.939
|
2.248.000
|
2.443.777
|
2.108.658
|
2.572.826
|
2.750.228
|
2.497.689
|
-
|
Operationele Marge
|
20,02%
|
15,41%
|
18,88%
|
15,96%
|
16,72%
|
13,68%
|
-
|
16,58%
|
14,38%
|
15,65%
|
14,51%
|
16,21%
|
16,84%
|
15,31%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
2.576.058
|
-
|
-
|
-
|
-
|
3.075.790
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
2.196.004
|
-
|
2.082.981
|
-
|
-
|
1.856.733
|
2.198.811
|
2.533.000
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
13,88%
|
-
|
13,95%
|
-
|
-
|
-
|
14,47%
|
16,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
796,0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1.400
|
950,0
|
-
|
-
|
1.400
|
2.900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.932
|
-
|
Datum van publicatie
|
29-10-21
|
28-01-22
|
06-05-22
|
29-07-22
|
28-10-22
|
01-02-23
|
28-04-23
|
28-07-23
|
30-10-23
|
30-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
9.626.485
|
11.941.004
|
13.916.298
|
14.780.371
|
14.592.668
|
12.291.816
|
12.790.160
|
14.065.342
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
9.365.769
|
8.915.352
|
8.034.853
|
7.507.485
|
6.412.667
|
6.987.500
|
10.261.333
|
11.400.600
|
ROE (netto-inkomsten/eigen vermogen)
|
39,7%
|
37,8%
|
32,7%
|
27,1%
|
28,8%
|
28,6%
|
29,9%
|
31,8%
|
ROA (netto-inkomsten/totale activa)
|
25,7%
|
23,8%
|
20,7%
|
16,7%
|
17,5%
|
18,3%
|
20,3%
|
20,4%
|
Totale activa
1 |
41.137.347
|
46.566.178
|
50.883.990
|
50.907.580
|
50.578.020
|
53.161.287
|
51.955.916
|
53.734.152
|
Nettoactief per aandeel
2 |
13.162
|
14.977
|
15.830
|
14.282
|
15.166
|
15.279
|
15.472
|
16.115
|
Cashflow per aandeel
2 |
-
|
4.872
|
4.513
|
4.224
|
3.774
|
6.268
|
6.563
|
7.220
|
Capex
1 |
2.044.159
|
1.264.817
|
1.397.120
|
1.319.788
|
1.474.756
|
2.058.937
|
1.709.660
|
1.742.722
|
Capex/omzet
|
3,63%
|
2,12%
|
2,29%
|
2,2%
|
2,44%
|
3,25%
|
2,57%
|
2,48%
|
Datum van publicatie
|
30-01-20
|
01-03-21
|
28-01-22
|
01-02-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
65.000
VND Gemiddelde koersdoel
82.591
VND Spread / Gemiddelde doel +27,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,85% | 5,36 mld. | | +4,71% | 24,52 mld. | | -23,24% | 8,1 mld. | | -4,24% | 6,82 mld. | | +8,16% | 6,26 mld. | | -3,18% | 5,16 mld. | | +19,79% | 4,98 mld. | | +1,41% | 5,02 mld. | | +22,01% | 4,53 mld. | | -3,99% | 2,92 mld. |
Zuivelproducten
|