30.95
RevenueVND B
51.34
53.14
56.19
58.03
61.46
64.59
68.96
72.95
78.04
80.87
32.04
5.64%
4.90%
40
27.33
Revenue growth%
27.67
29.54
30.19
33.00
30.44
31.57
30.48
30.76
32.85
33.72
5.09
31.57
30.62
23
21.03
Gross margin%
27.71
30.05
31.14
31.43
31.87
29.39
30.21
32.74
31.39
31.50
25.51
31.39
31.26
67
26.05
Operating margin%
26.36
26.92
25.91
27.44
26.89
26.39
24.48
23.42
25.50
26.12
18.91
25.50
26.24
13
5.56
Net margin%
24.14
24.18
21.22
23.72
25.75
28.43
31.12
30.04
30.29
28.94
4.55
30.04
27.09
80
17.91
P/E ratio (avg)x
41.88
39.80
35.69
39.73
36.72
41.14
38.03
34.62
31.82
33.65
6.193
34.62
37.38
7
8.117
EV/EBITx
29.89
27.56
29.04
29.06
27.81
27.65
25.96
27.18
24.91
26.98
10.58
26.98
27.60
53
17.55
FCF yield (avg)%
20.05
17.79
15.39
12.69
15.56
17.30
14.38
16.23
18.07
19.43
9.43
17.30
16.76
82
20.76
FCF margin%
6.33
6.32
3.71
1.40
0.40
1.93
0.75
1.64
0.86
0.40
9.99
0.86
1.52
7
0.252
FCF / Net incomex
1.004
1.018
1.000
0.928
1.044
0.987
1.101
1.176
1.113
1.232
0.675
1.113
1.031
47
21.92
ROIC%
16.26
14.12
12.71
15.05
15.02
15.42
17.02
18.11
16.12
18.12
27.46
17.02
15.77
50
13.02
Return on equity%
15.23
12.84
14.32
16.64
18.97
16.15
18.90
20.91
19.36
16.89
15.30
18.90
16.77
95
11.25
Return on assets%
27.64
28.31
26.62
26.81
26.85
27.82
28.69
26.05
25.53
24.79
25.27
26.05
26.83
38
488.68
EPSVND
201.86
200.01
185.18
173.17
188.70
178.49
169.95
177.39
184.03
187.64
516.99
(0.11%)
(1.57%)
—
26.90
EPS growth%
14.04
11.31
9.05
7.39
9.26
9.60
10.39
9.56
6.62
5.48
6.35
9.56
9.41
90
634.92
Bookvalue per shVND
432.93
401.92
437.58
449.09
460.09
468.44
433.07
468.84
436.75
485.31
585.92
1.07%
0.49%
—
543.73
FCF per shareVND
541.37
648.76
721.86
717.34
790.22
866.56
919.50
984.51
1,089
1,161
133.60
8.00%
9.78%
—
198.10
Dividend per shVND
439.51
469.19
429.27
402.95
385.78
411.40
401.15
391.29
386.70
381.53
558.86
(0.22%)
(0.61%)
—
10.82
Div yield (avg)%
17.29
17.66
19.79
21.26
20.84
20.81
22.10
21.41
18.74
21.66
2.91
21.41
20.82
20
20.91
Payout ratio%
23.11
22.88
23.51
23.20
21.32
23.00
22.11
20.49
22.99
23.46
11.00
22.99
23.00
41
67.36
Shares (diluted)M
108.3
108.6
112.6
118.3
121.3
117.5
126.7
120.5
137.5
153.9
63.79
4.88%
4.00%
88
23.66
Buyback yield%
12.25
12.70
10.02
8.41
8.60
7.72
10.31
8.97
6.46
8.37
7.58
8.37
8.78
21
1.128
D/E ratiox
0.515
0.551
0.615
0.723
0.749
0.744
0.847
0.882
1.005
1.047
0.812
0.882
0.747
19
56.31
Enterprise valueVND B
3.988
3.881
3.751
4.205
4.074
4.190
4.793
4.397
4.223
4.472
10.99
1.88%
0.33%
74
13.41
LT debtVND B
75.26
82.81
73.17
79.81
79.56
80.11
88.52
80.37
75.16
72.97
18.02
(1.71%)
0.55%
25
Revenue
VND 80.87B
4.90%
1.00×
Cost of revenue
VND 41.02B
5.00%
1.01×
Operating expenses
VND 17.92B
4.48%
0.96×
Goodwill & intangibles
17.95%