808.1
RevenueVND B
3,063
3,295
3,497
3,713
3,925
4,268
4,606
5,046
5,363
5,856
875.2
8.33%
7.29%
59
10.56
Revenue growth%
11.65
12.06
9.75
11.07
8.68
6.05
4.54
3.99
3.99
5.13
2.29
4.54
7.36
34
17.39
Gross margin%
13.95
12.44
14.86
12.09
14.17
15.28
15.87
17.45
19.07
21.41
2.50
17.45
15.07
81
26.78
Operating margin%
27.07
25.85
23.91
26.34
28.18
28.47
26.62
28.86
26.44
23.97
18.96
26.62
26.53
17
27.65
Net margin%
25.54
25.04
27.14
28.66
26.72
27.57
26.29
24.28
27.24
29.56
15.21
27.24
26.93
38
6.369
P/E ratio (avg)x
48.26
57.61
64.54
67.47
66.97
65.24
69.99
80.73
95.60
109.5
7.513
80.73
67.22
92
6.675
EV/EBITx
35.59
38.25
39.02
36.06
31.67
27.43
25.40
24.35
23.18
24.80
31.33
24.80
29.55
72
20.70
FCF yield (avg)%
22.15
22.97
22.51
24.71
22.10
19.70
22.59
22.65
21.93
19.39
7.75
21.93
22.33
10
16.40
FCF margin%
6.41
8.06
5.57
3.90
6.73
8.35
8.13
6.78
6.41
8.36
16.29
8.13
6.75
91
1.010
FCF / Net incomex
0.142
0.150
0.152
0.139
0.125
0.135
0.140
0.123
0.122
0.114
1.123
0.123
0.137
59
4.68
ROIC%
21.81
24.14
25.33
28.05
27.55
28.94
31.34
34.27
32.87
30.41
3.86
31.34
28.49
94
10.86
Return on equity%
6.91
7.33
9.17
6.89
8.57
11.41
13.47
11.18
10.01
7.57
26.69
11.18
8.87
52
21.79
Return on assets%
20.41
18.57
16.09
18.54
20.15
21.68
21.56
22.31
20.19
19.07
16.48
21.56
20.17
8
5,890
EPSVND
2,071
2,259
2,099
2,340
2,282
2,354
2,436
2,388
2,481
2,448
6,036
1.41%
0.72%
—
9.56
EPS growth%
21.78
23.27
21.15
18.52
20.50
18.79
19.99
22.57
22.32
22.85
8.76
22.32
21.46
33
1,743
Bookvalue per shVND
2,158
1,967
1,981
1,998
1,994
1,855
1,850
1,708
1,504
1,479
3,110
(5.80%)
(4.98%)
—
4,631
FCF per shareVND
5,733
5,150
4,885
5,157
5,435
5,965
6,223
6,795
7,433
8,191
2,320
8.55%
4.80%
—
5,403
Dividend per shVND
4,589
4,606
5,322
5,539
6,103
7,230
7,933
8,346
9,870
9,754
6,026
9.83%
7.69%
—
24.18
Div yield (avg)%
34.92
32.08
34.48
34.16
32.47
29.79
27.96
27.08
25.94
28.29
3.34
27.96
30.93
71
15.10
Payout ratio%
14.41
13.74
12.61
14.11
13.61
11.28
8.34
9.45
6.67
4.55
3.09
8.34
11.94
20
253.3
Shares (diluted)M
236.1
224.7
215.1
237.2
235.9
209.5
201.9
184.3
195.9
176.9
247.7
(5.60%)
(3.12%)
91
27.93
Buyback yield%
21.15
19.31
19.93
19.11
18.17
18.87
16.29
14.31
16.68
17.14
6.61
16.68
18.52
17
0.958
D/E ratiox
1.804
1.851
1.803
1.703
1.705
1.698
1.795
1.893
2.047
1.921
1.664
1.893
1.804
92
2,040
Enterprise valueVND B
463.2
493.1
459.7
412.1
381.0
413.0
452.4
408.1
356.0
380.0
1,133
(0.06%)
(3.00%)
25
3,201
LT debtVND B
3,349
3,569
3,633
3,502
3,089
3,171
3,236
2,924
3,184
3,400
4,458
1.93%
0.14%
56
Revenue
VND 5.856T
7.29%
1.00×
Cost of revenue
VND 4.099T
7.29%
1.00×
Operating expenses
VND 826.8B
7.52%
1.02×