13.67
RevenueVND B
18.65
19.27
20.45
21.20
22.42
23.59
24.01
25.11
26.54
27.79
14.07
4.38%
4.61%
18
20.62
Revenue growth%
10.32
8.57
9.73
9.06
8.11
8.23
9.83
9.54
8.33
7.75
19.84
8.33
8.82
31
4.95
Gross margin%
12.06
11.80
13.85
14.28
16.23
17.37
19.03
21.46
20.09
18.42
15.58
19.03
16.80
10
21.75
Operating margin%
29.08
29.23
29.28
26.61
27.30
25.54
25.35
23.60
23.84
25.21
20.54
25.21
26.08
88
12.19
Net margin%
15.25
17.02
17.88
18.77
17.39
15.57
16.32
18.59
20.03
20.58
28.63
18.59
17.63
18
32.70
P/E ratio (avg)x
16.77
16.29
17.67
18.89
20.26
20.35
22.40
22.12
21.57
24.06
24.69
22.12
20.31
30
25.90
EV/EBITx
27.52
29.91
33.57
31.21
31.96
31.70
30.75
28.38
27.43
25.61
20.00
28.38
30.33
62
26.70
FCF yield (avg)%
23.27
24.07
26.95
25.13
25.70
27.73
27.71
27.55
28.97
30.43
13.13
27.73
27.25
78
22.83
FCF margin%
4.45
2.90
0.65
0.92
1.65
2.09
4.67
3.14
2.57
0.40
24.20
2.57
2.33
39
0.497
FCF / Net incomex
1.412
1.343
1.531
1.669
1.701
1.645
1.562
1.721
1.794
1.804
1.565
1.721
1.657
42
19.28
ROIC%
33.47
31.28
31.32
29.24
31.06
28.40
26.71
28.02
29.68
30.74
26.21
28.40
30.21
85
12.64
Return on equity%
13.66
12.45
15.19
12.42
12.69
9.70
7.56
6.31
8.28
6.09
13.69
7.56
11.06
42
15.33
Return on assets%
1.05
0.40
2.60
2.94
2.54
2.93
5.23
7.49
6.24
7.36
29.99
6.24
2.94
53
114.08
EPSVND
120.13
118.60
117.60
113.46
121.62
113.23
116.99
119.02
119.92
118.93
126.87
(0.45%)
(0.25%)
—
11.64
EPS growth%
24.67
21.72
20.19
19.21
17.56
18.70
18.24
17.38
16.69
19.24
7.30
18.24
18.96
26
134.05
Bookvalue per shVND
166.48
173.95
186.24
175.28
174.93
175.83
177.87
180.70
169.28
151.05
124.70
(2.89%)
(0.12%)
—
95.53
FCF per shareVND
147.58
142.85
128.57
128.43
122.60
109.53
108.78
107.91
108.08
106.05
226.87
(2.86%)
(2.70%)
—
164.08
Dividend per shVND
168.03
173.74
162.96
184.95
213.16
238.20
279.04
301.23
353.15
373.71
108.94
11.88%
9.64%
—
13.49
Div yield (avg)%
6.71
8.67
10.44
11.69
14.64
17.14
17.49
16.99
17.13
14.19
7.35
17.13
14.42
18
5.51
Payout ratio%
3.42
2.20
2.37
0.40
2.43
0.40
0.40
0.40
2.41
5.03
21.15
0.40
2.29
89
69.79
Shares (diluted)M
76.24
83.14
84.01
78.17
84.66
73.86
65.51
61.68
60.30
55.37
70.98
(8.14%)
(2.46%)
58
8.84
Buyback yield%
11.55
9.57
6.66
8.50
9.18
6.53
6.79
4.57
2.01
1.85
8.37
4.57
6.72
48
0.751
D/E ratiox
0.581
0.573
0.637
0.698
0.782
0.766
0.705
0.725
0.767
0.834
0.746
0.766
0.715
21
5.276
Enterprise valueVND B
9.982
9.787
10.49
9.920
10.38
11.17
12.35
13.36
12.89
13.37
7.706
5.19%
2.63%
5
9.966
LT debtVND B
19.26
18.59
16.02
17.52
17.83
17.61
17.84
18.14
18.37
16.10
23.16
(2.03%)
(1.53%)
80
Revenue
VND 27.79B
4.61%
1.00×
Cost of revenue
VND 12.41B
4.60%
1.00×
Operating expenses
VND 6.331B
4.73%
1.01×
Cash and investments
17.95%
Property and equipment
15.23%
Spread over hurdle
(1.36%)