slotkoers
Ho Chi Minh S.E.
00:00:00 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30.250
VND
|
+2,54%
|
|
+4,31%
|
-4,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.257.795
|
11.462.149
|
34.641.419
|
18.576.035
|
24.371.451
|
23.220.044
|
-
|
-
|
Bedrijfswaarde
1 |
8.530.276
|
16.177.235
|
39.133.301
|
18.576.035
|
24.371.451
|
23.220.044
|
23.220.044
|
23.220.044
|
K/w-verhouding
|
8,49
x
|
55,6
x
|
38,3
x
|
12
x
|
12,2
x
|
12
x
|
7,01
x
|
5,95
x
|
Dividendrendement
|
6,47%
|
-
|
-
|
-
|
-
|
-
|
3,31%
|
3,31%
|
Marktkapitalisatie/omzet
|
2,23
x
|
5,32
x
|
8,04
x
|
19,4
x
|
4,32
x
|
3,32
x
|
2,28
x
|
1,99
x
|
Bedrijfswaarde/omzet
|
2,23
x
|
5,32
x
|
8,04
x
|
19,4
x
|
4,32
x
|
3,32
x
|
2,28
x
|
1,99
x
|
Bedrijfswaarde/EBITDA
|
4,51
x
|
26,5
x
|
14,8
x
|
10,5
x
|
8,13
x
|
7,89
x
|
4,43
x
|
3,58
x
|
Bedrijfswaarde/FCF
|
5.738.542
x
|
-3.666.701
x
|
-23.524.597
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,77
x
|
1,18
x
|
2,49
x
|
1,15
x
|
1,34
x
|
1,2
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
626.347
|
626.347
|
759.680
|
767.605
|
767.605
|
767.605
|
-
|
-
|
Referentieprijs
2 |
11.588
|
18.300
|
45.600
|
24.200
|
31.750
|
30.250
|
30.250
|
30.250
|
Datum van publicatie
|
30/01/20
|
30/01/21
|
29/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.249.677
|
2.154.247
|
4.308.617
|
957.337
|
5.644.663
|
7.002.500
|
10.166.000
|
11.654.000
|
EBITDA
1 |
1.610.002
|
432.668
|
2.336.318
|
1.776.177
|
2.996.629
|
2.944.500
|
5.245.000
|
6.490.000
|
Bedrijfsresultaat (EBIT)
1 |
1.415.558
|
429.990
|
1.485.841
|
1.708.414
|
2.861.165
|
2.476.000
|
4.663.000
|
5.775.000
|
Operationele Marge
|
43,56%
|
19,96%
|
34,49%
|
178,45%
|
50,69%
|
35,36%
|
45,87%
|
49,55%
|
Resultaat voor belastingen (EBT)
1 |
1.388.992
|
430.089
|
1.364.655
|
1.718.873
|
2.865.234
|
2.344.500
|
4.485.000
|
5.385.000
|
Nettowinst (verlies)
1 |
855.046
|
297.387
|
783.709
|
1.547.311
|
1.995.556
|
1.998.750
|
3.313.000
|
3.902.000
|
Nettomarge
|
26,31%
|
13,8%
|
18,19%
|
161,63%
|
35,35%
|
28,54%
|
32,59%
|
33,48%
|
WPA
2 |
1.365
|
329,2
|
1.191
|
2.019
|
2.600
|
2.526
|
4.316
|
5.083
|
Free Cash Flow
|
1.264.746
|
-3.126.013
|
-1.472.562
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
38,92%
|
-145,11%
|
-34,18%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
78,56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
147,92%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
750,0
|
-
|
-
|
-
|
-
|
-
|
1.000
|
1.000
|
Datum van publicatie
|
30/01/20
|
30/01/21
|
29/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
1.272.482
|
4.715.086
|
4.491.882
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7904
x
|
10,9
x
|
1,923
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1.264.746
|
-3.126.013
|
-1.472.562
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,26%
|
2,34%
|
6,63%
|
10,2%
|
11,7%
|
8,9%
|
15,9%
|
16,5%
|
ROA (netto-inkomsten/totale activa)
|
5,11%
|
1,48%
|
2,88%
|
4,69%
|
5,84%
|
5,1%
|
8,5%
|
9,2%
|
Totale activa
1 |
16.732.800
|
20.110.012
|
27.243.326
|
32.967.031
|
34.163.462
|
39.191.176
|
38.976.471
|
42.413.043
|
Nettoactief per aandeel
2 |
15.039
|
15.487
|
18.285
|
20.956
|
23.633
|
25.233
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-1.873
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
137.968
|
212.808
|
240.288
|
171.330
|
1.319.049
|
210.000
|
264.000
|
307.000
|
Capex/omzet
|
4,25%
|
9,88%
|
5,58%
|
17,9%
|
23,37%
|
3%
|
2,6%
|
2,63%
|
Datum van publicatie
|
30/01/20
|
30/01/21
|
29/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
Laatste slotkoers
30.250
VND Gemiddelde koersdoel
38.604
VND Spread / Gemiddelde doel +27,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,72% | 915 mln. | | +39,68% | 29,46 mld. | | -11,31% | 27,77 mld. | | +9,64% | 27,05 mld. | | +16,64% | 26,3 mld. | | +51,67% | 23,85 mld. | | +8,58% | 20,92 mld. | | +0,51% | 19,13 mld. | | +29,11% | 16,64 mld. | | -12,88% | 15,27 mld. |
andere onroerend goed ontwikkeling & transacties
|