59.75
RevenueVND B
94.94
97.44
102.2
106.9
110.2
111.7
114.3
118.5
120.8
126.1
66.87
2.74%
3.41%
48
23.92
Revenue growth%
14.26
14.44
11.80
12.84
13.12
13.19
13.49
12.20
12.15
9.43
23.20
12.20
12.98
21
10.59
Gross margin%
7.47
4.73
5.19
6.61
6.26
7.48
4.59
2.83
0.77
1.90
3.15
2.83
4.96
78
8.71
Operating margin%
23.72
25.29
28.20
28.68
28.10
30.71
31.97
30.19
27.75
27.30
4.20
30.19
28.15
43
10.73
Net margin%
25.55
25.45
23.96
21.47
19.63
16.73
14.05
11.09
12.15
12.49
15.96
12.49
18.18
72
32.29
P/E ratio (avg)x
8.498
9.239
9.290
9.065
9.987
9.999
9.853
9.544
11.02
11.73
7.106
9.999
9.698
21
37.95
EV/EBITx
46.83
54.69
56.13
55.97
59.09
66.40
71.49
77.16
76.65
82.00
32.68
76.65
62.75
6
11.72
FCF yield (avg)%
18.22
19.55
18.94
16.57
18.49
16.79
15.33
13.28
13.07
12.82
6.01
13.28
16.68
76
21.34
FCF margin%
21.26
22.17
20.52
21.71
24.67
24.55
26.27
24.11
26.92
26.17
6.91
26.17
24.33
65
0.667
FCF / Net incomex
0.475
0.500
0.501
0.496
0.524
0.541
0.573
0.650
0.693
0.828
0.793
0.650
0.532
17
15.82
ROIC%
21.89
23.25
23.33
20.70
18.40
16.42
13.58
15.29
15.22
13.39
23.10
15.22
17.41
90
9.96
Return on equity%
14.85
12.65
15.06
17.21
17.59
15.68
14.16
13.68
14.78
12.85
9.25
14.16
14.81
64
10.70
Return on assets%
5.38
5.84
7.91
6.01
5.71
4.72
2.54
2.46
0.40
1.53
4.65
2.46
5.05
76
1,480
EPSVND
1,353
1,249
1,387
1,417
1,390
1,329
1,454
1,457
1,444
1,543
1,582
2.11%
2.02%
—
29.46
EPS growth%
18.74
17.37
19.79
18.36
20.89
20.15
21.33
22.61
20.22
19.94
5.81
20.22
20.04
67
1,272
Bookvalue per shVND
759.33
720.26
723.61
739.01
804.25
828.30
819.35
915.43
851.59
941.55
775.18
3.20%
1.83%
—
299.46
FCF per shareVND
352.95
307.58
274.27
302.80
297.16
293.80
258.59
272.24
274.08
243.27
445.77
(3.92%)
(3.88%)
—
1,279
Dividend per shVND
1,080
987.52
1,088
1,173
1,263
1,242
1,386
1,256
1,378
1,290
641.23
0.43%
2.90%
—
12.92
Div yield (avg)%
9.83
8.92
9.20
6.88
8.82
7.28
9.32
11.53
9.92
11.76
27.70
9.92
9.26
78
9.69
Payout ratio%
24.72
26.40
25.36
26.80
28.15
29.49
27.39
27.83
26.77
28.98
7.02
27.83
27.10
28
30.94
Shares (diluted)M
32.01
30.69
33.07
33.79
35.93
40.30
45.33
47.43
48.82
50.81
30.60
7.18%
4.42%
35
10.00
Buyback yield%
13.95
13.08
12.32
10.00
9.77
8.93
7.63
10.40
12.44
9.68
21.71
9.68
10.20
84
1.332
D/E ratiox
2.133
2.247
2.285
2.568
2.801
2.775
2.870
2.828
2.872
2.900
1.168
2.870
2.788
6
13.07
Enterprise valueVND B
89.95
97.25
98.97
114.3
131.0
146.4
146.9
161.6
174.0
172.6
19.15
5.68%
7.56%
60
65.01
LT debtVND B
82.11
82.22
76.62
75.18
77.48
71.30
61.71
61.47
56.84
50.03
15.34
(8.38%)
(4.50%)
18
Revenue
VND 126.1B
3.41%
1.00×
Cost of revenue
VND 74.15B
3.50%
1.01×
Operating expenses
VND 14.60B
3.55%
1.01×