16.38
RevenueVND B
51.55
53.16
54.71
56.34
58.60
60.13
63.55
64.71
68.73
71.26
17.46
3.99%
3.93%
48
28.06
Revenue growth%
21.38
18.85
17.79
18.42
16.68
14.16
15.57
17.47
19.88
18.64
19.93
17.47
18.11
87
22.31
Gross margin%
16.30
18.60
20.91
21.15
22.57
20.43
21.87
23.47
22.17
22.21
25.88
22.17
21.51
60
12.16
Operating margin%
24.31
23.54
21.60
19.89
20.73
18.22
19.22
20.08
19.26
20.00
6.21
19.26
20.04
65
29.63
Net margin%
13.82
15.38
14.74
17.37
17.32
14.92
15.97
14.48
12.72
12.35
24.16
14.48
14.83
28
11.99
P/E ratio (avg)x
33.20
31.54
31.18
32.12
32.79
35.92
37.38
33.71
33.33
33.03
13.44
33.71
33.12
69
30.51
EV/EBITx
38.94
39.47
41.85
37.70
39.79
37.49
38.74
41.24
43.98
40.98
9.315
40.98
39.63
51
24.95
FCF yield (avg)%
15.59
16.89
17.79
15.98
16.71
15.05
13.26
11.39
11.52
9.72
11.76
11.52
15.32
57
18.97
FCF margin%
2.07
0.40
2.16
1.99
2.08
1.79
0.40
0.66
0.97
2.62
13.34
0.97
1.89
59
1.358
FCF / Net incomex
1.408
1.378
1.499
1.360
1.260
1.157
1.059
0.910
0.874
0.805
0.138
0.910
1.209
76
15.83
ROIC%
16.66
14.77
12.29
14.54
17.39
15.75
14.92
15.39
14.65
17.63
12.35
15.39
15.16
24
10.07
Return on equity%
20.35
21.20
18.98
16.88
17.91
18.86
18.65
17.72
15.57
15.07
28.26
17.72
18.28
26
9.12
Return on assets%
15.39
16.26
18.12
19.56
20.54
19.80
20.16
17.23
17.77
15.59
25.94
17.77
17.94
54
373.92
EPSVND
687.74
757.03
765.64
818.59
847.31
897.78
809.39
893.84
868.86
853.13
406.72
0.14%
3.04%
—
14.48
EPS growth%
25.62
23.24
23.61
26.45
26.08
25.03
27.12
25.47
26.00
28.39
21.24
26.00
25.81
31
120.25
Bookvalue per shVND
800.21
791.46
853.17
830.66
883.52
887.34
975.26
1,054
1,030
1,109
363.79
4.65%
3.58%
—
169.56
FCF per shareVND
234.80
241.71
225.57
231.53
251.10
223.79
230.01
215.45
195.06
206.83
407.45
(3.81%)
(2.09%)
—
227.17
Dividend per shVND
733.94
809.02
753.40
789.97
829.13
944.15
894.22
876.25
961.27
905.08
681.57
1.77%
2.18%
—
10.26
Div yield (avg)%
30.89
31.36
31.01
31.25
32.51
32.94
33.42
31.92
29.98
29.65
25.45
31.92
31.30
46
12.33
Payout ratio%
1.96
3.55
3.02
4.43
5.20
7.24
7.31
5.51
8.25
5.51
17.13
7.24
5.35
18
37.13
Shares (diluted)M
39.70
40.83
37.31
38.06
42.59
44.75
47.37
52.48
49.53
51.23
35.52
3.76%
2.58%
12
13.91
Buyback yield%
2.46
1.95
1.09
0.40
1.50
0.89
0.40
1.74
0.40
0.40
18.38
0.40
0.99
81
0.109
D/E ratiox
2.247
2.236
2.352
2.086
2.030
2.099
1.966
1.886
1.962
1.789
1.240
1.962
2.058
75
66.26
Enterprise valueVND B
13.41
12.66
13.45
13.34
13.74
14.15
14.53
14.21
13.89
13.35
44.68
(0.57%)
1.31%
47
74.24
LT debtVND B
82.41
82.56
84.78
94.52
112.1
108.3
117.1
112.7
123.1
124.6
60.16
2.12%
5.84%
95
Revenue
VND 71.26B
3.93%
1.00×
Cost of revenue
VND 49.88B
3.93%
1.00×
Operating expenses
VND 15.73B
4.18%
1.02×
Spread over hurdle
14.13%