26.56
RevenueVND B
74.10
79.63
82.31
85.98
89.01
94.92
99.66
103.3
107.4
112.8
28.05
4.86%
4.89%
35
5.09
Revenue growth%
19.13
20.58
19.37
19.12
19.25
17.39
16.53
18.61
16.56
19.42
22.67
17.39
19.12
83
26.96
Gross margin%
3.06
5.51
3.81
5.54
6.57
6.69
4.13
5.13
5.30
3.53
15.90
5.13
5.22
41
17.31
Operating margin%
4.55
3.94
6.74
7.85
5.72
4.56
5.18
5.77
6.92
9.08
26.32
5.77
5.74
11
4.46
Net margin%
33.37
34.61
32.53
33.86
34.76
36.75
36.80
38.03
36.66
35.46
4.83
36.75
35.11
92
9.193
P/E ratio (avg)x
28.62
25.35
26.48
25.23
22.51
20.27
17.50
16.61
16.20
16.96
26.47
16.96
21.39
57
27.45
EV/EBITx
35.99
35.51
35.97
39.30
44.97
50.09
51.02
49.80
54.33
54.60
23.31
51.02
47.38
82
19.70
FCF yield (avg)%
18.72
17.26
14.85
17.07
17.83
16.14
16.29
13.42
11.82
12.47
3.12
13.42
16.21
22
19.51
FCF margin%
5.13
2.93
2.19
0.40
0.40
0.40
0.40
0.40
0.40
0.66
15.31
0.40
0.40
46
1.051
FCF / Net incomex
1.345
1.454
1.280
1.366
1.340
1.395
1.249
1.179
1.094
1.185
0.720
1.185
1.310
40
19.55
ROIC%
28.72
27.70
30.42
33.15
30.67
28.14
25.46
28.29
27.62
28.79
16.47
28.14
28.51
64
18.05
Return on equity%
2.74
0.40
2.30
1.41
2.49
0.40
2.63
2.72
1.12
3.96
6.20
2.63
2.40
59
10.95
Return on assets%
13.65
11.91
10.64
11.27
11.43
11.50
9.20
6.22
4.27
5.32
3.15
6.22
10.96
82
713.90
EPSVND
1,809
1,896
2,182
2,175
2,369
2,723
2,974
3,099
3,249
3,542
728.96
8.38%
8.23%
—
10.34
EPS growth%
22.46
23.64
21.54
22.92
20.38
19.88
18.15
15.28
13.12
14.36
25.24
15.28
20.13
26
1,028
Bookvalue per shVND
283.58
304.87
290.04
312.52
284.97
277.58
270.75
289.30
287.88
280.75
746.95
(0.30%)
(0.57%)
—
952.14
FCF per shareVND
688.42
660.66
600.09
651.47
671.42
587.88
574.31
521.65
472.21
502.16
256.52
(5.64%)
(3.37%)
—
867.37
Dividend per shVND
359.96
385.12
401.79
405.54
415.91
416.05
428.93
462.22
542.92
631.44
921.80
8.71%
7.74%
—
6.10
Div yield (avg)%
16.75
18.10
20.98
17.99
19.24
19.79
18.83
20.53
19.98
19.18
28.10
19.79
19.21
21
26.87
Payout ratio%
3.80
6.74
5.74
5.72
8.33
6.66
5.23
7.66
6.13
5.92
14.33
6.13
6.02
30
42.05
Shares (diluted)M
38.12
38.16
36.26
35.11
35.67
39.68
36.60
34.45
36.71
41.25
43.08
2.95%
0.99%
42
23.43
Buyback yield%
7.93
7.16
8.90
11.54
13.76
12.49
14.65
12.03
12.43
15.18
6.26
12.49
12.23
82
1.795
D/E ratiox
0.974
1.076
1.041
0.964
0.899
1.023
0.929
0.985
1.038
1.145
1.528
1.023
1.004
57
39.31
Enterprise valueVND B
132.8
141.0
156.4
153.5
154.6
162.7
166.9
170.9
186.2
211.1
10.80
6.43%
6.39%
23
23.83
LT debtVND B
48.41
53.68
59.58
62.17
65.81
73.68
80.03
82.90
92.78
95.23
36.51
7.67%
8.70%
20
Revenue
VND 112.8B
4.89%
1.00×
Cost of revenue
VND 61.33B
5.09%
1.02×
Operating expenses
VND 24.66B
5.25%
1.03×