YOLFTbeta
Ha Do Group JSC

Ha Do Group JSC

HDG · VN · Real Estate / Real Estate - Development

16,400.00VND+100.00 (+0.61%)

Price History

Full chart

Market Stats

Previous Close16,300.00
Open16,200.00
Day Range15,850.00 – 16,500.00
52-Week Range14,650.00 – 32,495.75
Volume2.74M
Market Cap6.12T
P/E (TTM)8.35
Forward P/E0.00
EPS1,802.99
Dividend Yield3.02%
Beta0.34
50-Day Avg16,242.00
200-Day Avg21,462.64

About

Ha Do Group Joint Stock Company, together with its subsidiaries, engages in the electricity generation, transmission, and distribution activities in Vietnam. It operates through Real Estate Activities; Sales of Electricity; and Leasing Services, Construction Services and Other Activities segments. The company is involved in investment, construction, and trading in real estate properties; hospitality services; and rents office, as well as engages in generation, transmission and distribution of electricity; and rendering hotel services, leasing services for office buildings, commercial areas, construction, and other related services. It also engages in design and construction investment consultancy; and real estate auction services. The company was founded in 1990 and is headquartered in Hanoi, Vietnam.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMr. Minh Trong Nguyen
  • Employees700
  • HeadquartersNo. 8 Lang Ha, Hanoi, Vietnam, Vietnam
  • Websitehttps://hado.com.vn

Leadership

  • Mr. Minh Trong NguyenCEO, General Director & Deputy Chairman of the Board · b. 1987
  • Mr. Tuan Xuan LeDeputy General Director
  • Mr. Dung Tien TranDeputy General Director
  • Ms. Tam Thi CaoHead of Internal Audit Board & Director · b. 1978
  • Mr. Anh Tuan ChuCFO & Chief Account of The Southern Branch
  • Tung Huu DaoChief Accountant
  • Mr. Vinh Huu NguyenHead of Energy Management Department
  • Ms. Thuong Thi TranCorporate Governance cum Secretary

Financials

Income Statement

Currency: VND2019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue4.34T5.00T3.78T3.85T2.89T2.72T2.79T
Growth (%)-+15.11%-24.43%+2.03%-25.03%-5.94%+2.54%
Cost of Revenue2.51T2.92T1.46T1.20T1.17T1.13T1.04T
Gross Profit1.83T2.08T2.32T2.65T1.72T1.59T1.75T
Gross Margin42.09%41.54%61.42%68.88%59.63%58.53%62.66%
Operating Expense281.87B206.02B340.42B251.04B172.83B649.16B281.71B
Operating Income1.55T1.87T1.98T2.40T1.55T941.52B1.46T
Operating Margin35.59%37.42%52.41%62.37%53.65%34.65%52.55%
EBITDA1.82T2.14T2.35T2.64T1.97T1.44T1.90T
EBITDA Margin41.98%42.74%62.09%68.59%68.17%53.01%68.02%
Net Income931.69B979.14B1.10T1.40T665.08B348.31B770.39B
Net Income Margin21.46%19.59%29.03%36.31%23.02%12.82%27.65%
Interest Expense228.02B362.16B386.78B502.08B486.56B342.75B299.78B
Interest Expense % of Total Revenue5.25%7.25%10.24%13.03%16.84%12.61%10.76%

Balance Sheet

Currency: VND2019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets13.87T13.88T15.89T15.10T14.44T13.94T14.73T
Total Liabilities10.59T9.90T10.50T8.56T7.21T6.25T6.36T
Total Equity2.42T3.02T4.33T5.30T5.92T6.33T6.80T
Cash400.93B437.92B230.40B694.46B245.55B337.37B267.89B
Net Debt5.42T6.13T7.14T5.42T5.18T4.55T4.43T

Cash Flow

Currency: VND2019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow677.21B1.43T1.06T1.08T793.63B1.05T1.24T
Investing Cash Flow-2.53T-2.06T-2.07T44.29B---
Financing Cash Flow1.89T688.47B845.04B-1.00T---
Capital Expenditure2.10T1.83T1.99T95.76B147.82B17.52B316.91B
Free Cash Flow-1.42T-408.86B-936.26B-418.80B645.81B1.03T926.57B
Dividends Paid206.80B122.41B303.72B407.67B133.70B286.06B127.19B
FCF to OCF-209.83%-28.68%-88.58%-38.95%81.37%98.33%74.51%
Dividend Paid to FCF-14.55%-29.94%-32.44%-97.34%20.70%27.70%13.73%

Earnings

Report DateDec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Sep 3, 2014Dec 3, 2014Feb 25, 2015Jun 3, 2015Sep 2, 2015Dec 2, 2015Mar 2, 2016Jun 1, 2016Aug 31, 2016Nov 30, 2016Mar 1, 2017May 31, 2017Aug 30, 2017Nov 29, 2017Feb 28, 2018May 30, 2018Aug 29, 2018Nov 28, 2018Feb 27, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 26, 2020Jun 3, 2020Sep 2, 2020Dec 2, 2020Jun 2, 2021Sep 1, 2021Dec 1, 2021Mar 2, 2022Jun 1, 2022Aug 31, 2022Nov 30, 2022Mar 1, 2023May 31, 2023Jul 31, 2023Oct 31, 2023Jan 31, 2024May 2, 2024Jul 31, 2024Oct 31, 2024Jan 24, 2025May 5, 2025Jul 29, 2025Oct 29, 2025Dec 31, 2025Apr 27, 2026Jun 30, 2026
EPS Estimate------------------------------------------------------
EPS Actual23.7914.3057.9389.28183.9433.0240.6997.02212.9912.5537.11218.52113.758.84-20.91153.36425.071.46-75.90-1.54608.9749.600.48278.441545.71562.33467.75645.44534.07493.041039.75347.62871.5888.08583.601326.97600.20888.45617.08610.19743.88133.57250.95859.12658.12243.22409.14456.31461.05-67.24770.31697.58135.02123.19
Surprise------------------------------------------------------
Timing-----------------------------------------After-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-market-Pre-market-

Key Statistics & Ratios

Market Cap6.12T
Enterprise Value9.28T
Trailing P/E8.35
Forward P/E0.00
Price / Sales2.21
Price / Book0.97
EPS1,802.99
Book Value17,159.19
Revenue (TTM)2.77T
Gross Profit (TTM)2.00T
EBITDA2.04T
Profit Margin33.71%
Operating Margin81.43%
Return on Equity14.09%
Return on Assets6.63%
Shares Outstanding406.96M
Shares Float238.82M
Beta0.34
Dividend Yield3.02%
Dividend Rate454.55
Payout Ratio26.33%

Dividends

20261×
454.55Mar 12, 2026
20241×
413.22Jun 24, 2024
20221×
500.88Mar 17, 2022
20211×
417.40Jan 25, 2021
20191×
321.07Dec 26, 2019
20182×
256.86Dec 24, 2018105.77Feb 27, 2018
20171×
211.53Mar 24, 2017
20161×
105.77Aug 19, 2016
20132×
78.27Dec 27, 201371.15Feb 21, 2013
20113×
113.84Dec 23, 201156.92Apr 27, 201156.92Jan 12, 2011
20101×
56.92Apr 12, 2010

Stock Splits

  • Jun 8, 202611:10
  • Jun 13, 202511:10
  • Jun 24, 202411:10
  • Jul 4, 20235:4
  • Jul 6, 20226:5
  • Dec 21, 20216:5
  • Jun 15, 202013:10
  • Jun 11, 20195:4
  • Aug 7, 201817:14
  • Aug 19, 201611:10
  • Nov 16, 201521:20
  • Jul 8, 2014117:100
  • Jun 6, 201398163:89239
  • Jul 18, 20125:4
  • Apr 27, 20112:1
  • Apr 12, 2010479156:319437