1,404
RevenueVND B
1,368
1,428
1,483
1,543
1,615
1,718
1,826
1,915
1,969
2,050
1,567
4.89%
4.54%
57
16.28
Revenue growth%
3.53
2.76
4.85
2.15
0.40
0.40
0.54
0.40
0.74
0.56
9.63
0.54
0.65
51
10.34
Gross margin%
7.32
9.99
8.98
8.50
8.99
8.21
7.03
6.99
5.90
2.96
12.84
6.99
7.77
29
3.46
Operating margin%
8.72
11.49
8.58
8.78
9.02
8.02
7.20
8.88
6.37
5.87
29.94
7.20
8.65
18
15.75
Net margin%
20.93
22.98
22.51
23.85
21.31
22.51
20.24
18.19
16.40
19.05
28.37
19.05
21.12
78
30.93
P/E ratio (avg)x
23.15
21.29
23.84
22.32
23.60
26.02
26.26
29.33
30.66
33.62
6.373
29.33
24.93
56
36.90
EV/EBITx
7.201
7.012
7.617
7.588
8.493
9.611
10.83
12.30
12.80
14.35
21.23
12.30
9.052
30
17.19
FCF yield (avg)%
8.66
6.75
7.02
7.17
5.58
6.03
6.63
8.93
11.69
9.52
20.39
8.93
7.10
37
2.84
FCF margin%
24.42
27.07
25.39
27.86
24.98
24.40
25.92
26.90
25.33
26.96
12.20
25.92
25.65
43
0.730
FCF / Net incomex
2.281
2.348
2.132
2.309
2.379
2.343
2.332
2.105
2.285
2.495
1.292
2.332
2.321
35
20.68
ROIC%
20.26
19.30
21.46
21.94
20.66
17.94
17.49
14.93
13.46
16.22
18.45
16.22
18.62
43
8.36
Return on equity%
26.11
27.91
24.93
23.83
25.30
26.26
28.48
28.81
25.88
26.84
26.02
26.84
26.19
28
2.41
Return on assets%
6.08
5.48
7.66
5.78
5.07
7.22
9.78
12.10
14.27
11.51
22.60
11.51
7.44
7
2,716
EPSVND
2,085
2,236
2,505
2,824
3,029
2,731
3,054
3,125
2,814
2,903
2,978
(0.85%)
4.64%
—
15.64
EPS growth%
19.21
17.55
15.12
14.97
13.88
14.14
14.76
11.87
13.58
13.58
28.82
13.58
14.45
20
1,700
Bookvalue per shVND
1,436
1,620
1,736
1,802
1,851
2,010
1,819
1,728
1,934
1,876
2,390
0.26%
3.14%
—
455.55
FCF per shareVND
2,323
2,193
2,277
2,038
2,094
2,012
1,737
1,752
1,749
1,892
1,916
(2.01%)
(2.73%)
—
2,829
Dividend per shVND
576.64
598.55
657.47
614.94
565.25
554.65
580.12
599.10
603.86
653.81
781.86
2.95%
2.04%
—
24.94
Div yield (avg)%
7.38
8.10
7.11
6.31
5.00
5.11
7.51
10.32
13.31
14.56
16.49
10.32
7.45
40
20.90
Payout ratio%
24.77
23.14
23.67
25.00
24.01
23.76
21.34
20.34
22.15
20.61
21.53
21.34
23.41
28
268.3
Shares (diluted)M
284.7
261.1
248.5
269.5
257.5
295.4
270.5
264.3
261.8
283.7
262.1
1.96%
0.67%
55
17.26
Buyback yield%
9.13
11.18
9.67
10.55
13.15
13.26
12.96
15.36
16.40
19.25
25.75
15.36
13.06
28
1.128
D/E ratiox
0.740
0.694
0.719
0.656
0.594
0.552
0.589
0.514
0.521
0.493
1.510
0.521
0.591
75
763.3
Enterprise valueVND B
801.9
875.5
915.6
990.8
1,104
1,255
1,442
1,664
1,724
1,859
975.4
11.00%
9.22%
67
141.7
LT debtVND B
219.6
203.2
218.2
203.4
209.5
190.2
184.5
168.4
166.7
157.8
1,169
(5.51%)
(3.67%)
77
Revenue
VND 2.050T
4.54%
1.00×
Cost of revenue
VND 1.154T
4.86%
1.03×
Operating expenses
VND 483.1B
4.08%
0.96×
Cash and investments
16.47%
Spread over hurdle
(7.84%)