NAM LONG INVESTMENT CORPORATION Toevoegen aan een lijst
Financiën Nam Long Investment Corporation
Aandelen
NLG
VN000000NLG1
onroerend goed ontwikkeling & transacties
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 43.650 VND | -0,80% |
|
+5,05% | +19,10% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 6.604.335 | 7.783.730 | 24.584.749 | 11.906.489 | 14.102.094 | 16.795.537 | - | - |
| Bedrijfswaarde 1 | 5.506.522 | 9.098.125 | 24.337.546 | 12.325.169 | 17.669.405 | 18.941.237 | 16.795.537 | 16.795.537 |
| K/w-verhouding | 7,01 x | 9,2 x | 21,3 x | 23,2 x | 30,9 x | 27,3 x | 21,8 x | 19,2 x |
| Dividendrendement | 3,49% | 3,02% | 1,83% | - | - | 1,72% | 1,72% | 1,72% |
| Marktkapitalisatie/omzet | 2,59 x | 3,51 x | 4,72 x | 2,74 x | 4,43 x | 2,6 x | 2,33 x | 1,81 x |
| Bedrijfswaarde/omzet | 2,16 x | 4,1 x | 4,68 x | 2,84 x | 5,55 x | 2,93 x | 2,33 x | 1,81 x |
| Bedrijfswaarde/EBITDA | 8,38 x | 35,1 x | 30 x | 14,2 x | 27,9 x | 16,1 x | 10,8 x | 9,36 x |
| Bedrijfswaarde/FCF | 22,4 x | -8,2 x | 358 x | -36,6 x | -7,98 x | 12,7 x | - | - |
| FCF Yield | 4,46% | -12,2% | 0,28% | -2,73% | -12,5% | 7,89% | - | - |
| Price to Book | 1,02 x | 1,39 x | 2,75 x | 1,32 x | 1,5 x | 1,65 x | - | - |
| Aantal aandelen (in duizenden) | 290.881 | 291.671 | 382.940 | 384.080 | 384.777 | 384.777 | - | - |
| Referentieprijs 2 | 22.705 | 26.687 | 64.200 | 31.000 | 36.650 | 43.650 | 43.650 | 43.650 |
| Datum van publicatie | 20/01/20 | 20/01/21 | 21/01/22 | 19/01/23 | 26/01/24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.546.101 | 2.216.719 | 5.205.519 | 4.338.841 | 3.181.422 | 6.463.692 | 7.218.274 | 9.275.550 |
| EBITDA 1 | 657.252 | 259.051 | 811.389 | 865.061 | 632.742 | 1.179.633 | 1.554.000 | 1.794.300 |
| Bedrijfsresultaat (EBIT) 1 | 641.601 | 236.297 | 781.357 | 829.424 | 581.753 | 1.131.367 | 1.496.667 | 1.730.450 |
| Operationele Marge | 25,2% | 10,66% | 15,01% | 19,12% | 18,29% | 17,5% | 20,73% | 18,66% |
| Resultaat voor belastingen (EBT) 1 | 1.225.788 | 1.014.839 | 1.639.908 | 1.069.832 | 968.083 | 1.252.276 | 1.442.109 | 1.737.450 |
| Nettowinst (verlies) 1 | 960.075 | 834.866 | 1.070.826 | 556.274 | 483.736 | 621.036 | 790.136 | 985.000 |
| Nettomarge | 37,71% | 37,66% | 20,57% | 12,82% | 15,21% | 9,61% | 10,95% | 10,62% |
| WPA 2 | 3.239 | 2.900 | 3.011 | 1.339 | 1.185 | 1.596 | 2.006 | 2.277 |
| Free Cash Flow 1 | 245.572 | -1.110.074 | 67.957 | -336.675 | -2.212.989 | 1.495.300 | - | - |
| FCF-marge | 9,65% | -50,08% | 1,31% | -7,76% | -69,56% | 23,13% | - | - |
| Kasstroomconversie (ebitda) | 37,36% | - | 8,38% | - | - | 126,76% | - | - |
| Kasstroomconversie (nettowinst) | 25,58% | - | 6,35% | - | - | 240,78% | - | - |
| Dividend per aandeel 2 | 791,8 | 806,0 | 1.178 | - | - | 750,0 | 750,0 | 750,0 |
| Datum van publicatie | 20/01/20 | 20/01/21 | 21/01/22 | 19/01/23 | 26/01/24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|
| Omzet | 400.774 | 4.568.982 | - | - | 1.629.030 | 235.133 | 953.347 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) | - | - | - | - | - | - | - | - | - |
| Operationele Marge | - | - | - | - | - | - | - | - | - |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | 319.969 | - | - |
| Nettowinst (verlies) 1 | - | 658.522 | 110.659 | 7.907 | - | 6.810 | 120.809 | 66.310 | 289.808 |
| Nettomarge | - | 14,41% | - | - | - | 2,9% | 12,67% | - | - |
| WPA | - | - | 209,0 | 21,00 | - | - | - | 163,0 | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 17/08/21 | 21/01/22 | 20/07/22 | 21/10/22 | 19/01/23 | 20/04/23 | 20/07/23 | 23/11/23 | 26/01/24 |
1VND in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | 1.314.395 | - | 418.680 | 3.567.311 | 2.145.700 | - | - |
| Nettokaspositie 1 | 1.097.813 | - | 247.203 | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | 5,074 x | - | 0,484 x | 5,638 x | 1,819 x | - | - |
| Free Cash Flow 1 | 245.572 | -1.110.074 | 67.957 | -336.675 | -2.212.989 | 1.495.300 | - | - |
| ROE (netto-inkomsten/eigen vermogen) | 16,7% | 15,7% | 14,7% | 6,21% | 5,27% | 6,57% | 7,1% | 8,25% |
| ROA (netto-inkomsten/totale activa) | 9,43% | 6,85% | 5,73% | 2,19% | 1,74% | 3,1% | 3,5% | 4,15% |
| Totale activa 1 | 10.181.075 | 12.182.488 | 18.679.886 | 25.353.161 | 27.842.546 | 20.033.411 | 22.575.321 | 23.734.940 |
| Nettoactief per aandeel 2 | 22.259 | 19.203 | 23.318 | 23.407 | 24.386 | 26.473 | - | - |
| Cashflow per aandeel | - | -3.934 | - | - | - | - | - | - |
| Capex 1 | 301.843 | 43.425 | 18.675 | 111.670 | 26.931 | 46.633 | 49.233 | 51.100 |
| Capex/omzet | 11,86% | 1,96% | 0,36% | 2,57% | 0,85% | 0,72% | 0,68% | 0,55% |
| Datum van publicatie | 20/01/20 | 20/01/21 | 21/01/22 | 19/01/23 | 26/01/24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
10
Laatste slotkoers
43.650
VND
Gemiddelde koersdoel
44.102
VND
Spread / Gemiddelde doel
+1,04%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +19,10% | 665 mln. | |
| +3,29% | 26,33 mld. | |
| -12,24% | 13,96 mld. | |
| +12,55% | 10,98 mld. | |
| -24,06% | 7,97 mld. | |
| +8,07% | 7,03 mld. | |
| -6,37% | 6,99 mld. | |
| +4,71% | 6,85 mld. | |
| -1,87% | 3,69 mld. | |
| +10,59% | 3,52 mld. |
