11.10
RevenueVND B
91.64
92.40
94.63
97.12
99.54
103.1
104.2
108.3
112.8
113.8
12.24
2.71%
2.28%
44
7.90
Revenue growth%
15.42
15.33
17.42
16.09
16.46
17.40
15.35
15.38
16.32
14.82
24.13
15.38
15.75
65
9.07
Gross margin%
15.57
13.52
12.44
11.90
13.18
10.33
8.24
8.27
8.84
9.66
22.37
8.84
11.12
94
11.54
Operating margin%
18.40
17.18
14.74
14.57
15.27
13.46
10.62
13.13
10.78
10.85
11.52
10.85
14.01
8
2.16
Net margin%
14.85
15.52
18.47
18.08
18.67
17.47
15.39
15.68
13.30
14.49
4.00
15.39
15.60
81
35.20
P/E ratio (avg)x
16.50
16.34
16.41
14.23
12.37
13.56
14.87
15.98
16.16
15.84
19.13
15.84
15.91
91
34.31
EV/EBITx
21.33
20.73
22.61
21.52
22.74
20.99
22.10
21.16
22.39
24.19
23.97
22.10
21.81
77
7.40
FCF yield (avg)%
28.29
27.24
25.76
28.32
29.66
32.18
34.23
34.40
33.26
30.42
18.52
33.26
30.04
17
11.22
FCF margin%
14.14
11.71
10.93
9.47
7.80
5.18
2.66
3.89
2.32
3.18
6.57
3.18
6.49
45
1.216
FCF / Net incomex
1.479
1.759
1.964
1.976
2.198
2.404
2.365
2.617
2.600
3.082
1.340
2.600
2.281
32
18.39
ROIC%
12.09
9.23
10.93
10.60
8.60
8.80
6.66
7.56
10.21
7.30
19.68
7.56
9.02
29
9.63
Return on equity%
21.88
24.60
21.97
19.82
19.04
20.07
21.39
19.92
22.28
24.20
17.79
21.39
21.63
45
3.37
Return on assets%
7.50
6.79
6.88
4.10
3.97
2.56
1.82
2.44
3.60
1.51
26.42
2.44
3.78
40
4,472
EPSVND
6,226
7,105
6,890
6,963
8,123
8,026
9,276
9,947
9,801
9,486
4,640
3.15%
4.48%
—
10.23
EPS growth%
13.41
15.36
12.92
14.55
15.72
15.38
15.81
16.09
14.96
12.26
4.24
15.38
15.16
41
2,721
Bookvalue per shVND
4,360
4,304
4,322
4,392
3,697
3,827
3,410
3,411
3,235
3,259
4,432
(2.49%)
(2.61%)
—
3,796
FCF per shareVND
5,124
5,528
6,207
5,826
5,792
5,551
5,963
6,271
6,617
7,420
3,136
5.08%
3.51%
—
1,721
Dividend per shVND
1,479
1,385
1,431
1,335
1,538
1,429
1,440
1,672
1,781
2,000
1,528
5.39%
4.11%
—
15.98
Div yield (avg)%
11.59
14.51
15.21
13.94
11.67
12.66
12.51
9.59
10.33
10.37
12.84
10.37
12.09
28
19.44
Payout ratio%
18.36
17.51
14.78
16.64
18.36
17.04
17.52
19.81
21.95
21.89
9.63
19.81
17.94
32
11.85
Shares (diluted)M
21.76
25.11
27.42
26.44
31.50
36.25
35.39
35.08
41.27
44.12
11.88
6.98%
7.70%
77
28.37
Buyback yield%
1.48
2.79
5.02
6.02
5.42
8.00
6.01
5.30
6.01
6.94
10.05
6.01
5.71
9
1.351
D/E ratiox
0.149
0.153
0.144
0.155
0.150
0.150
0.148
0.150
0.133
0.137
1.501
0.148
0.149
41
28.05
Enterprise valueVND B
157.4
179.8
195.3
198.0
216.5
247.4
252.8
296.8
294.2
291.2
73.63
6.11%
7.78%
15
119.0
LT debtVND B
139.4
154.6
179.6
194.2
214.6
213.7
235.6
266.0
289.8
289.4
126.3
6.17%
8.26%
6
Revenue
VND 113.8B
2.28%
1.00×
Cost of revenue
VND 70.94B
2.25%
1.00×
Operating expenses
VND 14.04B
2.35%
1.01×
Cash and investments
14.74%