MOBILE WORLD INVESTMENT CORPORATION Toevoegen aan een lijst
Financiën Mobile World Investment Corporation
Aandelen
MWG
VN000000MWG0
Computer- en elektronicaverkopers
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 54.900 VND | +2,04% |
|
+13,90% | +28,27% |
| 16/04 | Mobile World Investment Corporation kondigt plannen aan om dividend in contanten goed te keuren | CI |
| 09/04 | Deals van de dag - Fusies en overnames | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 50.461.399 | 53.806.058 | 96.864.251 | 62.771.347 | 62.590.651 | 80.277.205 | - | - |
| Bedrijfswaarde 1 | 58.362.314 | 55.152.639 | 103.133.083 | 64.230.466 | 63.401.730 | 91.086.549 | 84.809.125 | 80.436.892 |
| K/w-verhouding | 13,2 x | 13,7 x | 21,9 x | 15,3 x | 372 x | 32,5 x | 19,4 x | 15,3 x |
| Dividendrendement | 1,32% | 0,42% | 0,74% | - | - | 0,76% | 0,91% | 1,74% |
| Marktkapitalisatie/omzet | 0,49 x | 0,5 x | 0,79 x | 0,47 x | 0,53 x | 0,63 x | 0,57 x | 0,52 x |
| Bedrijfswaarde/omzet | 0,57 x | 0,51 x | 0,84 x | 0,48 x | 0,54 x | 0,72 x | 0,61 x | 0,52 x |
| Bedrijfswaarde/EBITDA | 9,09 x | 7,44 x | 11,7 x | 6,28 x | 16,7 x | 16,6 x | 11,1 x | 8,7 x |
| Bedrijfswaarde/FCF | -13,4 x | 8,02 x | -20,9 x | 18,3 x | 21,8 x | 60,2 x | 74,5 x | 28,3 x |
| FCF Yield | -7,46% | 12,5% | -4,79% | 5,47% | 4,59% | 1,66% | 1,34% | 3,53% |
| Price to Book | 4,16 x | 3,48 x | 4,76 x | 2,62 x | - | 3,3 x | 2,97 x | 2,65 x |
| Aantal aandelen (in duizenden) | 1.327.932 | 1.357.596 | 1.425.522 | 1.463.202 | 1.462.398 | 1.462.244 | - | - |
| Referentieprijs 2 | 38.000 | 39.633 | 67.950 | 42.900 | 42.800 | 54.900 | 54.900 | 54.900 |
| Datum van publicatie | 22/01/20 | 1/02/21 | 28/01/22 | 30/01/23 | 30/01/24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 102.174.244 | 108.546.020 | 122.958.106 | 133.404.778 | 118.279.788 | 126.639.308 | 139.854.126 | 155.440.048 |
| EBITDA 1 | 6.419.561 | 7.411.850 | 8.808.913 | 10.226.602 | 3.787.565 | 5.476.474 | 7.627.577 | 9.250.230 |
| Bedrijfsresultaat (EBIT) 1 | 4.976.734 | 5.216.267 | 5.888.199 | 6.644.177 | 407.034 | 3.048.283 | 4.953.630 | 6.234.344 |
| Operationele Marge | 4,87% | 4,81% | 4,79% | 4,98% | 0,34% | 2,41% | 3,54% | 4,01% |
| Resultaat voor belastingen (EBT) 1 | 5.053.447 | 5.409.735 | 6.471.584 | 6.056.355 | 689.692 | 3.098.100 | 4.992.980 | 5.776.550 |
| Nettowinst (verlies) 1 | 3.834.270 | 3.917.768 | 4.898.869 | 4.099.763 | 167.669 | 2.474.400 | 3.992.833 | 4.944.100 |
| Nettomarge | 3,75% | 3,61% | 3,98% | 3,07% | 0,14% | 1,95% | 2,85% | 3,18% |
| WPA 2 | 2.886 | 2.885 | 3.106 | 2.810 | 115,0 | 1.689 | 2.829 | 3.593 |
| Free Cash Flow 1 | -4.352.430 | 6.881.171 | -4.943.209 | 3.510.939 | 2.912.557 | 1.514.200 | 1.137.800 | 2.842.200 |
| FCF-marge | -4,26% | 6,34% | -4,02% | 2,63% | 2,46% | 1,2% | 0,81% | 1,83% |
| Kasstroomconversie (ebitda) | - | 92,84% | - | 34,33% | 76,9% | 27,65% | 14,92% | 30,73% |
| Kasstroomconversie (nettowinst) | - | 175,64% | - | 85,64% | 1.737,08% | 61,19% | 28,5% | 57,49% |
| Dividend per aandeel 2 | 500,0 | 166,7 | 500,0 | - | - | 416,8 | 498,6 | 952,7 |
| Datum van publicatie | 22/01/20 | 1/02/21 | 28/01/22 | 30/01/23 | 30/01/24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 24.333.214 | 36.138.330 | 36.466.677 | 34.337.740 | 32.011.980 | 30.588.381 | - | 29.464.830 | 30.287.657 | 31.421.489 | 28.465.003 | 30.942.312 | 31.806.399 | - | - |
| EBITDA 1 | 1.591.262 | 2.653.449 | 2.698.899 | 2.889.690 | 2.825.778 | 1.541.902 | - | 842.256 | 983.843 | 980.234 | 1.358.592 | 1.233.548 | 1.453.721 | - | - |
| Bedrijfsresultaat (EBIT) 1 | 843.099 | 1.855.922 | 1.848.791 | 1.765.596 | 1.733.197 | 1.033.977 | - | 877,7 | 22.630 | 278.405 | 761.512 | 660.139 | 748.867 | - | - |
| Operationele Marge | 3,46% | 5,14% | 5,07% | 5,14% | 5,41% | 3,38% | - | 0% | 0,07% | 0,89% | 2,68% | 2,13% | 2,35% | - | - |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) | 785.385 | 1.562.486 | - | - | - | - | - | - | - | 90.258 | - | - | - | - | - |
| Nettomarge | 3,23% | 4,32% | - | - | - | - | - | - | - | 0,29% | - | - | - | - | - |
| WPA 2 | 649,0 | 653,0 | 1.013 | 700,0 | 618,0 | 422,0 | - | 11,00 | 26,00 | 62,00 | 411,8 | 485,3 | 496,1 | 561,7 | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | 349,0 | - | - | - |
| Datum van publicatie | 29/10/21 | 28/01/22 | 29/04/22 | 30/07/22 | 31/10/22 | 30/01/23 | 30/04/23 | 30/07/23 | 30/10/23 | 30/01/24 | - | - | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 7.900.915 | 1.346.581 | 6.268.832 | 1.459.118 | 811.079 | 10.809.344 | 4.531.920 | 159.687 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,231 x | 0,1817 x | 0,7116 x | 0,1427 x | 0,2141 x | 1,974 x | 0,5941 x | 0,0173 x |
| Free Cash Flow 1 | -4.352.430 | 6.881.171 | -4.943.209 | 3.510.939 | 2.912.557 | 1.514.200 | 1.137.800 | 2.842.200 |
| ROE (netto-inkomsten/eigen vermogen) | 36,3% | 28,4% | 27,3% | 18,5% | 0,71% | 10,9% | 15,6% | 18,7% |
| ROA (netto-inkomsten/totale activa) | 11% | 8,92% | 8,99% | 6,9% | 0,29% | 4% | 6,25% | 7,15% |
| Totale activa 1 | 34.915.304 | 43.923.626 | 54.504.554 | 59.402.737 | 57.970.955 | 61.860.000 | 63.885.333 | 69.148.252 |
| Nettoactief per aandeel 2 | 9.138 | 11.395 | 14.284 | 16.344 | - | 16.634 | 18.467 | 20.695 |
| Cashflow per aandeel 2 | - | 7.947 | 13,10 | 5.466 | 2.357 | 2.625 | 5.191 | 6.689 |
| Capex 1 | 3.066.921 | 3.911.358 | 4.963.883 | 4.465.360 | 523.383 | 1.572.566 | 1.962.773 | 2.194.988 |
| Capex/omzet | 3% | 3,6% | 4,04% | 3,35% | 0,44% | 1,24% | 1,4% | 1,41% |
| Datum van publicatie | 22/01/20 | 1/02/21 | 28/01/22 | 30/01/23 | 30/01/24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
12
Laatste slotkoers
54.900
VND
Gemiddelde koersdoel
58.840
VND
Spread / Gemiddelde doel
+7,18%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +28,27% | 3,17 mld. | |
| -4,13% | 16,16 mld. | |
| +14,12% | 4,32 mld. | |
| +7,02% | 1,95 mld. | |
| +10,04% | 1,61 mld. | |
| +6,62% | 1,16 mld. | |
| +23,95% | 1,15 mld. | |
| +2,10% | 1,03 mld. | |
| +1,69% | 959 mln. | |
| +18,73% | 938 mln. |
