slotkoers
Ho Chi Minh S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40.800
VND
|
+0,25%
|
|
-1,69%
|
-5,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
278.950.780
|
294.411.496
|
357.058.134
|
209.009.639
|
188.108.675
|
177.658.194
|
-
|
-
|
Bedrijfswaarde
1 |
291.763.249
|
303.592.749
|
367.371.787
|
232.798.551
|
226.855.260
|
214.495.433
|
200.849.285
|
177.658.194
|
K/w-verhouding
|
13,3
x
|
10,6
x
|
9,05
x
|
7,3
x
|
5,68
x
|
5,67
x
|
4,89
x
|
4,96
x
|
Dividendrendement
|
1,18%
|
-
|
2,44%
|
-
|
-
|
3,84%
|
4,31%
|
4,29%
|
Marktkapitalisatie/omzet
|
5,38
x
|
4,15
x
|
4,2
x
|
3,35
x
|
1,82
x
|
1,7
x
|
1,49
x
|
1,45
x
|
Bedrijfswaarde/omzet
|
5,63
x
|
4,28
x
|
4,32
x
|
3,73
x
|
2,2
x
|
2,06
x
|
1,69
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
14,3
x
|
8,36
x
|
8,82
x
|
7,54
x
|
4,99
x
|
4,02
x
|
3,6
x
|
Bedrijfswaarde/FCF
|
6,07
x
|
14,6
x
|
-173
x
|
-
|
162
x
|
6,84
x
|
2,34
x
|
-
|
FCF Yield
|
16,5%
|
6,83%
|
-0,58%
|
-
|
0,62%
|
14,6%
|
42,7%
|
-
|
Price to Book
|
4,97
x
|
3,42
x
|
2,83
x
|
1,45
x
|
1,05
x
|
0,87
x
|
0,77
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
4.276.368
|
4.276.368
|
4.354.367
|
4.354.367
|
4.354.367
|
4.354.367
|
-
|
-
|
Referentieprijs
2 |
65.231
|
68.846
|
82.000
|
48.000
|
43.200
|
40.800
|
40.800
|
40.800
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.825.557
|
70.890.295
|
85.093.964
|
62.392.115
|
103.334.072
|
104.356.796
|
119.176.084
|
122.755.059
|
EBITDA
1 |
23.451.955
|
21.291.872
|
43.936.096
|
26.381.855
|
30.083.629
|
42.957.521
|
49.998.224
|
49.302.904
|
Bedrijfsresultaat (EBIT)
1 |
23.111.341
|
20.708.608
|
42.865.114
|
25.071.611
|
27.933.310
|
40.396.488
|
45.799.388
|
45.345.174
|
Operationele Marge
|
44,59%
|
29,21%
|
50,37%
|
40,18%
|
27,03%
|
38,71%
|
38,43%
|
36,94%
|
Resultaat voor belastingen (EBT)
1 |
29.657.629
|
37.046.787
|
48.468.673
|
38.661.161
|
43.243.540
|
39.794.024
|
50.101.419
|
46.238.000
|
Nettowinst (verlies)
1 |
21.304.793
|
27.839.395
|
39.016.681
|
28.628.187
|
33.125.469
|
30.548.762
|
38.721.206
|
35.811.000
|
Nettomarge
|
41,11%
|
39,27%
|
45,85%
|
45,88%
|
32,06%
|
29,27%
|
32,49%
|
29,17%
|
WPA
2 |
4.899
|
6.510
|
9.060
|
6.575
|
7.607
|
7.195
|
8.347
|
8.224
|
Free Cash Flow
1 |
48.081.437
|
20.748.165
|
-2.121.385
|
-
|
1.402.123
|
31.381.500
|
85.730.200
|
-
|
FCF-marge
|
92,78%
|
29,27%
|
-2,49%
|
-
|
1,36%
|
30,07%
|
71,94%
|
-
|
Kasstroomconversie (ebitda)
|
205,02%
|
97,45%
|
-
|
-
|
4,66%
|
73,05%
|
171,47%
|
-
|
Kasstroomconversie (nettowinst)
|
225,68%
|
74,53%
|
-
|
-
|
4,23%
|
102,73%
|
221,4%
|
-
|
Dividend per aandeel
2 |
769,2
|
-
|
2.000
|
-
|
-
|
1.566
|
1.760
|
1.750
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
13.307.160
|
11.368.174
|
2.657.707
|
1.002.178
|
8.264.709
|
13.762.748
|
5.397.745
|
11.722.472
|
14.013.893
|
-912.055
|
-
|
-
|
-
|
-
|
12.508.123
|
Bedrijfsresultaat (EBIT)
1 |
12.987.603
|
11.146.339
|
2.461.819
|
543.697
|
8.006.552
|
13.365.030
|
5.084.869
|
11.365.076
|
13.638.461
|
-2.016.670
|
9.711.152
|
9.711.152
|
9.711.152
|
9.711.152
|
11.387.038
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
13.811.506
|
14.126.223
|
5.885.623
|
1.256.656
|
18.948.683
|
12.467.494
|
15.074.055
|
12.533.322
|
-
|
-
|
9.347.550
|
9.347.550
|
9.347.550
|
9.347.550
|
11.154.479
|
Nettowinst (verlies)
1 |
11.366.795
|
11.932.494
|
4.540.066
|
508.877
|
14.493.845
|
8.927.802
|
11.917.322
|
9.652.450
|
-
|
825.689
|
6.933.047
|
6.933.047
|
6.933.047
|
6.933.047
|
8.295.181
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
2.586
|
2.740
|
1.043
|
117,0
|
3.329
|
2.050
|
2.737
|
2.217
|
-
|
190,0
|
1.592
|
1.592
|
1.592
|
1.592
|
1.905
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-10-21
|
28-01-22
|
29-04-22
|
28-07-22
|
27-10-22
|
30-01-23
|
26-04-23
|
28-07-23
|
24-10-23
|
29-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.812.469
|
9.181.253
|
10.313.653
|
23.788.912
|
38.746.585
|
36.837.239
|
23.191.091
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5463
x
|
0,4312
x
|
0,2347
x
|
0,9017
x
|
1,288
x
|
0,8575
x
|
0,4638
x
|
-
|
Free Cash Flow
1 |
48.081.437
|
20.748.165
|
-2.121.385
|
-
|
1.402.123
|
31.381.500
|
85.730.200
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
42,9%
|
39,1%
|
36,4%
|
21,3%
|
20,4%
|
17%
|
17,2%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
13,5%
|
17,5%
|
9,68%
|
8,19%
|
7,36%
|
7,77%
|
7,3%
|
Totale activa
1 |
158.464.866
|
206.089.507
|
223.154.450
|
295.858.820
|
404.585.881
|
415.046.086
|
498.599.105
|
490.561.644
|
Nettoactief per aandeel
2 |
13.118
|
20.145
|
28.964
|
33.213
|
41.116
|
46.886
|
52.858
|
61.653
|
Cashflow per aandeel
2 |
4.953
|
5.208
|
3.083
|
9.673
|
3.514
|
6.226
|
3.238
|
-
|
Capex
1 |
4.946.141
|
1.524.898
|
15.399.303
|
29.577.482
|
13.900.237
|
15.000.000
|
11.855.863
|
-
|
Capex/omzet
|
9,54%
|
2,15%
|
18,1%
|
47,41%
|
13,45%
|
14,37%
|
9,95%
|
-
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
Laatste slotkoers
40.800
VND Gemiddelde koersdoel
63.094
VND Spread / Gemiddelde doel +54,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,56% | 7,01 mld. | | +9,02% | 10,79 mld. | | -34,32% | 10,32 mld. | | -28,99% | 7,2 mld. | | -0,34% | 6,53 mld. | | -3,03% | 6,09 mld. | | -5,92% | 3,54 mld. | | +12,96% | 3,57 mld. | | +27,36% | 3,32 mld. | | +13,70% | 2,83 mld. |
residentieel onroerend goed ontwikkeling
|