3,253
RevenueVND B
5,627
5,729
5,868
6,009
6,303
6,507
6,771
7,175
7,413
7,798
3,568
4.35%
3.63%
30
19.92
Revenue growth%
16.27
13.74
14.92
16.67
15.66
15.33
12.80
15.69
16.63
17.19
27.78
15.69
15.68
31
25.85
Gross margin%
27.03
24.10
25.82
28.40
30.16
28.85
28.21
25.27
26.76
25.27
14.98
26.76
26.89
11
25.44
Operating margin%
15.34
16.40
17.72
15.49
17.25
16.32
13.64
11.15
12.71
12.23
3.57
12.71
15.41
59
6.06
Net margin%
17.66
15.53
15.99
15.56
15.72
13.60
14.50
17.47
18.09
18.23
19.67
17.47
15.86
12
28.69
P/E ratio (avg)x
25.10
24.34
24.75
26.81
26.89
25.72
26.13
26.19
26.68
25.34
35.91
26.13
25.92
38
11.64
EV/EBITx
32.35
31.95
32.66
37.94
38.71
41.28
42.16
46.39
44.45
46.73
29.52
44.45
39.99
41
12.38
FCF yield (avg)%
30.88
31.74
31.72
32.91
35.20
36.26
39.11
40.93
39.14
38.80
22.76
39.11
35.73
43
5.15
FCF margin%
20.80
18.93
18.83
17.62
18.22
19.62
17.74
16.50
15.12
12.52
25.48
16.50
17.98
69
0.892
FCF / Net incomex
1.539
1.811
1.784
2.110
2.452
2.445
2.358
2.653
2.771
2.887
0.796
2.653
2.401
51
25.40
ROIC%
1.48
0.40
0.40
2.72
0.43
0.40
2.63
3.12
2.10
3.99
22.70
2.63
1.79
23
4.52
Return on equity%
24.42
27.42
27.44
29.93
31.21
31.51
31.89
31.16
31.82
34.53
9.67
31.82
31.18
40
21.48
Return on assets%
7.36
10.03
9.41
8.27
10.85
13.43
16.15
17.22
14.73
17.24
15.61
16.15
12.14
60
1,766
EPSVND
1,563
1,680
1,734
1,917
1,818
1,842
1,759
1,739
2,016
2,152
1,904
3.43%
4.04%
—
12.23
EPS growth%
12.44
11.79
11.07
13.08
10.18
9.74
7.41
7.89
8.19
9.07
22.23
8.19
9.96
27
1,041
Bookvalue per shVND
5,371
5,916
5,926
6,628
6,873
6,803
6,291
6,592
7,007
6,368
2,737
(1.52%)
2.78%
—
1,981
FCF per shareVND
2,966
3,362
3,679
3,561
4,121
3,986
4,209
4,793
5,374
5,957
1,027
7.65%
8.80%
—
3,861
Dividend per shVND
1,432
1,612
1,765
1,991
2,098
1,980
2,080
1,976
1,987
1,909
5,015
(1.87%)
4.23%
—
27.44
Div yield (avg)%
20.75
23.47
22.85
23.14
22.13
24.55
24.74
23.93
23.88
22.95
16.11
23.93
23.30
88
8.01
Payout ratio%
11.30
12.51
9.83
11.52
9.86
12.16
11.75
12.14
9.81
9.82
5.19
11.75
11.41
80
1.043
Shares (diluted)B
1.508
1.516
1.634
1.816
1.842
1.952
1.985
1.898
1.975
1.896
1.057
0.59%
4.07%
52
11.81
Buyback yield%
25.44
27.63
28.22
28.56
26.03
24.54
24.38
26.08
23.60
25.93
18.50
24.54
25.98
55
1.307
D/E ratiox
2.522
2.529
3.060
3.244
3.778
4.539
4.864
5.334
5.354
5.679
1.368
5.334
4.158
49
597.9
Enterprise valueVND B
5,926
5,901
6,475
6,272
6,111
7,053
8,247
8,589
8,651
8,493
4,283
6.80%
3.88%
47
7,141
LT debtVND B
8,751
8,557
9,701
9,755
9,764
9,806
9,670
10,983
12,344
12,708
7,475
5.41%
3.92%
25
Revenue
VND 7.798T
3.63%
1.00×
Cost of revenue
VND 3.716T
3.97%
1.03×
Operating expenses
VND 1.776T
3.18%
0.96×
Spread over hurdle
(2.52%)