31.72
RevenueVND B
59.01
59.66
61.74
62.82
63.62
65.85
66.53
69.34
69.18
69.50
34.34
1.78%
1.83%
68
9.96
Revenue growth%
4.63
3.57
4.19
6.26
4.77
6.41
4.01
1.21
2.64
1.80
2.89
2.64
4.10
61
8.65
Gross margin%
29.57
32.29
33.31
32.45
29.91
31.21
28.92
30.38
30.76
31.09
4.33
30.76
30.93
43
18.62
Operating margin%
36.35
38.23
40.94
40.41
42.87
44.17
44.49
46.99
49.99
47.77
13.79
46.99
43.52
36
21.87
Net margin%
0.40
0.70
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.46
9.60
0.40
0.40
86
10.42
P/E ratio (avg)x
41.84
43.06
45.11
41.30
37.09
36.14
36.69
35.84
39.32
41.59
21.28
36.69
40.31
95
22.18
EV/EBITx
23.54
25.37
28.70
28.80
34.03
36.19
42.94
44.62
43.98
43.55
24.77
43.55
35.11
63
28.83
FCF yield (avg)%
8.45
8.19
5.89
8.34
8.97
11.16
13.34
15.49
17.06
14.14
5.33
14.14
10.06
19
5.73
FCF margin%
11.31
13.43
13.14
11.96
14.85
12.22
14.10
15.02
16.87
18.22
7.25
15.02
13.76
53
1.107
FCF / Net incomex
0.977
0.974
1.087
1.093
1.100
1.109
1.076
1.047
1.104
1.002
0.276
1.076
1.081
37
22.34
ROIC%
20.81
22.42
24.15
21.23
22.24
22.89
21.72
19.15
19.12
19.52
25.12
19.52
21.47
38
23.91
Return on equity%
13.08
11.64
12.30
10.81
8.91
9.70
12.67
10.05
11.45
9.64
29.15
10.05
11.13
76
10.05
Return on assets%
9.72
10.67
10.29
12.05
13.89
12.95
10.54
8.01
6.52
8.29
26.74
8.29
10.42
79
451.06
EPSVND
351.13
358.36
392.36
397.27
464.98
493.34
469.32
460.59
499.08
470.87
484.31
0.25%
2.45%
—
13.37
EPS growth%
26.43
25.14
23.56
26.34
23.65
24.87
26.77
26.45
28.01
30.80
20.52
26.77
26.39
83
182.57
Bookvalue per shVND
217.39
197.51
192.86
180.41
177.03
158.02
161.55
173.02
183.63
201.53
353.59
2.63%
(0.73%)
—
299.88
FCF per shareVND
149.57
161.73
183.33
183.08
203.54
210.03
204.06
190.66
220.49
228.13
169.11
2.31%
4.36%
—
304.10
Dividend per shVND
303.64
313.33
286.10
264.58
237.19
232.13
210.83
227.75
244.86
245.13
281.57
0.66%
(3.43%)
—
4.24
Div yield (avg)%
17.50
17.75
20.31
23.10
21.24
21.62
21.08
21.42
20.64
18.43
27.55
21.08
20.86
29
27.54
Payout ratio%
0.40
2.82
1.15
2.87
1.80
1.79
0.62
2.84
0.89
0.62
5.29
0.89
1.47
72
103.9
Shares (diluted)M
86.71
87.50
80.69
75.62
84.06
86.23
95.17
99.21
104.2
107.5
101.9
5.05%
1.98%
75
28.56
Buyback yield%
10.52
8.98
9.52
10.57
7.73
5.65
3.85
6.34
5.21
2.73
18.11
5.21
7.04
52
1.557
D/E ratiox
1.269
1.178
1.097
1.192
1.302
1.314
1.350
1.388
1.429
1.493
0.287
1.388
1.308
10
12.99
Enterprise valueVND B
70.30
69.33
63.47
60.57
60.27
58.30
63.90
72.22
75.53
84.98
70.12
7.11%
1.66%
55
26.44
LT debtVND B
66.84
60.68
60.95
62.15
64.57
59.76
54.30
60.48
58.98
63.09
7.687
(0.46%)
(0.38%)
90
Revenue
VND 69.50B
1.83%
1.00×
Cost of revenue
VND 32.02B
1.48%
0.97×
Operating expenses
VND 16.17B
2.17%
1.03×
Property and equipment
17.55%