PHA LAI THERMAL POWER Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 15.900 VND | +4,61% |
|
+10,80% | +7,80% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 8.624.491 | 7.838.989 | 7.710.744 | 4.055.755 | 4.729.043 | 5.097.748 | - | - |
| Bedrijfswaarde 1 | 8.624.491 | 7.838.989 | 7.710.744 | 4.055.755 | 4.729.043 | 5.097.748 | 5.097.748 | 5.097.748 |
| K/w-verhouding | 6,84 x | 7,75 x | 35,7 x | 8,16 x | - | 7,3 x | 6,63 x | 4,51 x |
| Dividendrendement | 9,29% | 19% | 24,5% | 3,56% | - | 9,43% | 15,7% | 17,6% |
| Marktkapitalisatie/omzet | 1,05 x | 0,99 x | 1,98 x | 0,79 x | 0,81 x | 0,72 x | 0,71 x | 0,58 x |
| Bedrijfswaarde/omzet | 1,05 x | 0,99 x | 1,98 x | 0,79 x | 0,81 x | 0,72 x | 0,71 x | 0,58 x |
| Bedrijfswaarde/EBITDA | 6,91 x | 8,15 x | -53,3 x | 23,7 x | -81,8 x | 10,3 x | 8,41 x | 5,48 x |
| Bedrijfswaarde/FCF | -23,1 x | 8,33 x | 8,08 x | -3,52 x | - | 14,7 x | 8,52 x | 12,2 x |
| FCF Yield | -4,33% | 12% | 12,4% | -28,4% | - | 6,81% | 11,7% | 8,22% |
| Price to Book | - | 1,21 x | 1,57 x | 0,79 x | - | 1,26 x | - | - |
| Aantal aandelen (in duizenden) | 320.613 | 320.613 | 320.613 | 320.613 | 320.613 | 320.613 | - | - |
| Referentieprijs 2 | 26.900 | 24.450 | 24.050 | 12.650 | 14.750 | 15.900 | 15.900 | 15.900 |
| Datum van publicatie | 21/01/20 | 18/01/21 | 18/01/22 | 19/01/23 | 19/01/24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 8.182.925 | 7.929.383 | 3.884.803 | 5.115.798 | 5.813.760 | 7.126.000 | 7.166.000 | 8.809.000 |
| EBITDA 1 | 1.247.574 | 961.669 | -144.578 | 171.369 | -57.815 | 493.000 | 606.000 | 930.000 |
| Bedrijfsresultaat (EBIT) 1 | 1.211.901 | 924.138 | -203.157 | 109.831 | -118.872 | 432.000 | 546.000 | 887.000 |
| Operationele Marge | 14,81% | 11,65% | -5,23% | 2,15% | -2,04% | 6,06% | 7,62% | 10,07% |
| Resultaat voor belastingen (EBT) 1 | 1.538.295 | 1.206.411 | 294.269 | 402.980 | 436.543 | 816.000 | 915.000 | 1.361.000 |
| Nettowinst (verlies) 1 | 1.267.576 | 1.007.647 | 287.266 | 372.662 | 435.431 | 729.000 | 803.000 | 1.178.000 |
| Nettomarge | 15,49% | 12,71% | 7,39% | 7,28% | 7,49% | 10,23% | 11,21% | 13,37% |
| WPA 2 | 3.933 | 3.153 | 674,0 | 1.551 | - | 2.179 | 2.400 | 3.524 |
| Free Cash Flow 1 | -373.805 | 940.661 | 954.294 | -1.152.671 | - | 347.000 | 598.000 | 419.000 |
| FCF-marge | -4,57% | 11,86% | 24,56% | -22,53% | - | 4,87% | 8,34% | 4,76% |
| Kasstroomconversie (ebitda) | - | 97,82% | - | - | - | 70,39% | 98,68% | 45,05% |
| Kasstroomconversie (nettowinst) | - | 93,35% | 332,2% | - | - | 47,6% | 74,47% | 35,57% |
| Dividend per aandeel 2 | 2.500 | 4.644 | 5.894 | 450,0 | - | 1.500 | 2.500 | 2.800 |
| Datum van publicatie | 21/01/20 | 18/01/21 | 18/01/22 | 19/01/23 | 19/01/24 | - | - | - |
1VND in Miljoen2VND
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | - | - | - | - | - | - | - |
| Nettokaspositie | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -373.805 | 940.661 | 954.294 | -1.152.671 | - | 347.000 | 598.000 | 419.000 |
| ROE (netto-inkomsten/eigen vermogen) | 21,8% | 16,2% | 5,04% | 7,48% | 9,18% | 16,4% | 17,5% | 23,8% |
| ROA (netto-inkomsten/totale activa) | 17,8% | 13,7% | 4,5% | 6,66% | 7,58% | 13% | 14,4% | 19,6% |
| Totale activa 1 | 7.115.299 | 7.349.830 | 6.389.719 | 5.594.521 | 5.744.779 | 5.607.692 | 5.576.389 | 6.010.204 |
| Nettoactief per aandeel 2 | - | 20.224 | 15.362 | 16.110 | - | 12.594 | - | - |
| Cashflow per aandeel | - | 2.828 | 2.245 | - | - | - | - | - |
| Capex 1 | 19.444 | 20.543 | 2.628 | 75.114 | 10.556 | 50.000 | 50.000 | 50.000 |
| Capex/omzet | 0,24% | 0,26% | 0,07% | 1,47% | 0,18% | 0,7% | 0,7% | 0,57% |
| Datum van publicatie | 21/01/20 | 18/01/21 | 18/01/22 | 19/01/23 | 19/01/24 | - | - | - |
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
Accumuleren
Aantal analisten
2
Laatste slotkoers
15.900
VND
Gemiddelde koersdoel
15.200
VND
Spread / Gemiddelde doel
-4,40%
Herzieningen van WPA
Winst van het jaar - Afwijkingspercentage
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,80% | 200 mln. | |
| +22,95% | 17,16 mld. | |
| -6,74% | 13,24 mld. | |
| +39,40% | 11,9 mld. | |
| +36,44% | 11,67 mld. | |
| +24,44% | 5,52 mld. | |
| -5,29% | 4,48 mld. | |
| +29,83% | 4,46 mld. | |
| +3,61% | 3,85 mld. | |
| +20,04% | 3,83 mld. |
