107.3
RevenueVND B
78.42
82.06
84.61
88.23
91.48
96.34
99.37
103.3
106.7
109.7
111.2
3.70%
3.94%
50
27.78
Revenue growth%
19.26
21.18
23.65
21.66
23.30
21.30
23.53
25.65
27.70
29.72
21.58
25.65
23.42
53
2.31
Gross margin%
20.97
21.58
21.69
20.38
20.24
20.34
18.94
19.84
21.79
21.91
18.01
20.34
20.68
68
5.36
Operating margin%
8.49
6.64
7.65
4.86
7.10
7.06
8.48
7.42
6.93
6.62
18.76
7.06
7.08
34
8.48
Net margin%
8.56
8.49
7.28
9.36
9.93
8.20
5.89
7.99
10.61
8.42
17.02
8.20
8.46
89
24.34
P/E ratio (avg)x
24.21
26.37
30.48
36.01
42.87
46.55
53.49
56.74
60.57
69.06
24.75
56.74
44.71
39
9.914
EV/EBITx
24.62
23.93
26.08
23.93
25.79
24.80
24.58
24.04
21.20
20.49
7.753
24.04
24.31
70
19.48
FCF yield (avg)%
6.24
8.14
5.50
7.60
5.03
6.55
9.37
7.17
7.71
9.70
6.52
7.71
7.38
50
4.90
FCF margin%
25.55
27.71
27.67
26.57
29.38
30.30
27.49
25.35
26.71
28.19
8.52
27.49
27.58
58
0.830
FCF / Net incomex
1.458
1.483
1.521
1.658
1.484
1.641
1.640
1.780
1.878
1.901
1.092
1.780
1.640
68
24.13
ROIC%
11.16
12.02
13.81
12.15
12.52
12.65
10.15
8.11
10.20
10.81
9.26
10.20
11.59
8
25.76
Return on equity%
22.52
20.40
17.78
17.47
18.77
15.93
18.74
20.01
23.00
20.82
24.35
20.01
19.39
54
15.01
Return on assets%
12.73
10.69
12.19
10.93
13.41
11.61
12.55
11.13
11.34
12.90
19.35
11.61
11.90
81
2,044
EPSVND
3,664
4,032
3,745
3,475
3,670
4,010
4,000
3,835
3,838
3,571
2,199
(0.55%)
(0.35%)
—
23.98
EPS growth%
12.13
12.27
10.75
13.27
10.59
12.23
9.95
9.67
11.13
8.41
24.62
9.95
10.94
70
1,236
Bookvalue per shVND
1,213
1,196
1,253
1,176
1,066
1,098
1,082
1,196
1,074
1,091
2,252
0.47%
(1.15%)
—
1,818
FCF per shareVND
2,895
3,009
3,201
3,020
2,969
2,848
3,088
2,783
3,057
3,060
2,391
0.61%
0.13%
—
906.04
Dividend per shVND
3,198
2,986
2,654
2,710
2,850
2,476
2,298
2,155
1,868
1,626
2,882
(10.61%)
(6.86%)
—
2.83
Div yield (avg)%
17.60
18.33
17.52
16.78
17.12
17.96
15.97
15.71
15.97
18.17
8.80
15.97
17.32
31
11.55
Payout ratio%
23.76
22.18
20.38
19.66
17.93
19.83
22.59
20.83
21.43
23.25
13.70
21.43
21.13
87
23.64
Shares (diluted)M
19.42
18.16
18.73
20.88
20.65
21.35
22.39
21.32
23.71
24.86
23.36
3.79%
1.40%
90
18.64
Buyback yield%
28.09
28.77
31.66
33.98
34.09
33.91
30.95
30.29
33.29
34.35
5.42
33.29
32.47
58
1.732
D/E ratiox
0.477
0.436
0.474
0.436
0.484
0.453
0.486
0.449
0.447
0.495
0.274
0.453
0.464
91
100.5
Enterprise valueVND B
34.48
34.86
39.78
45.34
44.56
43.65
43.70
50.36
50.86
57.28
43.75
5.15%
6.12%
90
78.14
LT debtVND B
138.1
153.0
154.6
151.6
139.6
141.4
137.7
150.5
161.0
155.6
113.2
2.19%
0.57%
64
Revenue
VND 109.7B
3.94%
1.00×
Cost of revenue
VND 48.13B
3.85%
0.99×
Operating expenses
VND 23.65B
3.70%
0.98×
Cash and investments
17.50%
Return on capital
108.25%
Spread over hurdle
94.63%