29.31
RevenueVND B
14.68
15.98
17.48
18.63
20.18
22.22
24.46
26.19
27.86
29.99
30.10
8.25%
8.54%
36
23.21
Revenue growth%
11.59
12.33
13.35
12.16
11.74
12.46
12.97
15.66
13.27
15.15
22.00
13.27
12.71
18
20.95
Gross margin%
15.85
13.80
15.81
13.63
13.41
13.82
11.68
12.12
11.41
14.28
10.07
12.12
13.71
68
17.00
Operating margin%
5.97
4.40
3.75
5.39
3.65
3.40
3.66
3.77
4.66
6.74
23.42
3.77
4.09
19
19.90
Net margin%
14.69
11.85
11.60
10.72
8.17
9.34
8.29
5.67
2.71
2.90
16.85
5.67
8.82
18
7.056
P/E ratio (avg)x
39.42
40.30
44.51
45.59
50.94
52.25
49.09
47.76
47.74
48.00
15.98
48.00
47.75
24
37.01
EV/EBITx
36.04
35.32
40.36
41.94
42.12
46.54
45.32
51.17
53.47
55.02
13.57
51.17
43.72
62
3.61
FCF yield (avg)%
1.84
0.51
3.21
2.09
0.40
3.18
2.92
1.60
1.57
4.54
2.71
2.92
1.97
72
25.21
FCF margin%
10.96
13.87
14.77
14.53
14.62
14.80
15.55
13.95
13.52
11.36
26.99
13.95
14.24
25
0.810
FCF / Net incomex
1.439
1.611
1.762
1.900
2.090
2.376
2.555
2.400
2.519
2.915
0.996
2.519
2.233
63
10.93
ROIC%
12.06
9.73
8.98
7.75
6.49
8.64
8.87
9.44
11.41
12.59
7.79
9.44
9.21
89
16.25
Return on equity%
9.68
10.12
11.61
12.69
13.36
11.15
13.90
16.70
19.04
19.51
21.11
16.70
13.03
76
20.46
Return on assets%
15.19
14.26
13.22
12.18
13.15
10.59
13.51
11.20
12.14
9.87
27.01
11.20
12.66
13
142.45
EPSVND
166.24
168.35
179.87
179.35
153.26
147.27
136.97
134.47
116.83
110.42
146.27
(6.35%)
(3.66%)
—
27.66
EPS growth%
14.70
13.62
13.48
12.49
11.84
13.21
11.17
9.76
6.85
7.66
9.58
9.76
12.16
12
127.26
Bookvalue per shVND
81.45
83.27
89.04
89.69
98.39
108.29
107.50
106.24
110.52
115.47
124.01
3.25%
4.56%
—
199.48
FCF per shareVND
35.22
32.62
36.07
39.06
35.75
37.85
42.40
47.12
48.94
54.01
91.41
8.60%
4.47%
—
131.59
Dividend per shVND
176.75
162.64
147.36
149.14
131.44
132.18
121.17
132.93
124.77
111.51
108.36
(3.23%)
(4.41%)
—
16.77
Div yield (avg)%
30.88
33.61
36.53
37.56
35.31
37.04
39.29
42.05
43.79
46.58
19.41
42.05
37.30
28
25.31
Payout ratio%
10.92
9.80
7.97
8.68
8.77
5.85
6.68
5.09
2.52
0.40
6.84
5.09
7.32
60
71.51
Shares (diluted)M
78.59
82.56
76.87
77.62
85.14
94.36
85.21
77.01
86.32
88.07
71.38
0.68%
1.73%
87
7.46
Buyback yield%
25.19
26.68
25.72
24.60
27.56
30.23
31.21
32.98
30.01
27.46
26.77
30.23
27.51
56
1.131
D/E ratiox
1.328
1.356
1.519
1.752
2.021
2.174
2.196
2.540
2.454
2.580
0.816
2.454
2.097
33
28.89
Enterprise valueVND B
33.18
33.42
35.23
40.42
41.47
48.57
53.13
58.17
61.72
67.20
18.45
10.14%
8.13%
7
14.01
LT debtVND B
16.31
17.25
16.74
18.59
20.48
22.26
22.44
25.58
25.01
27.38
2.224
5.97%
6.07%
63
Revenue
VND 29.99B
8.54%
1.00×
Cost of revenue
VND 20.21B
8.33%
0.98×
Operating expenses
VND 3.296B
8.70%
1.02×
Spread over hurdle
(8.68%)