435.0
RevenueVND B
635.3
662.0
707.0
742.9
774.8
820.4
862.1
914.7
973.6
1,005
456.8
5.34%
5.43%
85
15.22
Revenue growth%
11.57
13.29
13.30
14.22
16.59
14.27
16.16
17.37
14.83
12.52
5.14
14.83
14.25
25
28.25
Gross margin%
23.76
22.89
21.07
20.09
18.53
17.99
17.92
15.03
16.70
14.33
7.07
16.70
18.26
57
24.40
Operating margin%
17.44
19.38
19.78
20.57
23.36
24.08
21.27
18.32
20.37
19.13
9.09
20.37
20.07
36
25.90
Net margin%
13.15
14.48
13.95
11.66
12.61
12.69
11.01
9.10
11.12
12.71
18.37
11.12
12.65
93
13.49
P/E ratio (avg)x
35.79
42.61
45.80
50.89
49.58
58.38
65.20
78.60
89.80
97.97
15.53
78.60
54.63
27
8.216
EV/EBITx
21.26
23.77
21.79
23.05
23.25
23.50
22.12
22.99
20.68
21.94
32.19
22.12
22.56
11
10.00
FCF yield (avg)%
22.84
21.46
22.50
25.05
27.39
27.38
29.45
31.68
33.90
33.49
25.72
31.68
27.38
6
9.06
FCF margin%
16.59
17.81
17.06
19.57
21.96
24.31
26.26
24.65
24.69
25.98
10.81
24.69
23.14
6
1.674
FCF / Net incomex
2.325
2.675
2.985
2.890
3.018
3.173
3.164
3.656
3.546
3.333
1.472
3.333
3.091
34
3.74
ROIC%
23.51
22.02
24.57
24.11
21.48
24.34
22.59
20.62
21.77
24.08
8.52
22.59
23.05
91
16.39
Return on equity%
26.57
29.02
26.10
28.65
27.70
25.14
24.16
26.48
24.76
23.58
6.94
24.76
26.29
93
6.06
Return on assets%
19.55
21.56
23.83
23.56
25.39
26.04
23.37
21.03
22.77
23.77
10.39
23.37
23.47
47
2,021
EPSVND
2,629
2,603
2,708
2,513
2,558
2,299
2,246
2,358
2,123
1,965
2,245
(5.13%)
(3.29%)
—
23.87
EPS growth%
22.14
21.09
18.28
15.98
17.29
14.47
17.05
18.90
16.63
13.72
25.36
16.63
17.17
93
1,974
Bookvalue per shVND
1,605
1,437
1,314
1,308
1,338
1,216
1,150
1,154
1,032
1,057
3,022
(4.60%)
(3.74%)
—
2,836
FCF per shareVND
1,069
1,004
949.08
961.84
1,010
1,037
1,129
1,038
1,050
992.76
1,446
(0.35%)
0.27%
—
965.16
Dividend per shVND
401.24
399.91
428.17
368.70
337.29
289.59
305.05
281.13
292.96
285.83
2,314
(3.26%)
(4.96%)
—
24.67
Div yield (avg)%
14.48
16.96
18.02
15.69
18.54
20.27
21.07
21.47
21.79
19.85
26.23
21.07
19.19
25
19.60
Payout ratio%
6.01
3.72
6.70
8.78
11.20
8.34
7.01
6.72
5.60
3.72
2.16
6.72
6.71
44
159.9
Shares (diluted)M
149.5
164.5
179.9
181.5
187.0
185.9
214.1
215.1
208.0
219.8
158.0
3.29%
3.77%
44
27.23
Buyback yield%
29.91
27.06
30.05
30.77
29.44
27.65
28.07
26.31
24.09
22.07
23.85
26.31
27.86
69
0.480
D/E ratiox
1.840
1.887
1.786
1.814
1.981
1.960
2.232
2.400
2.540
2.780
0.332
2.400
1.971
14
739.3
Enterprise valueVND B
553.6
565.4
490.2
538.9
590.1
620.5
681.3
715.7
662.8
633.9
752.5
1.44%
(0.05%)
78
198.5
LT debtVND B
895.9
1,087
1,218
1,362
1,484
1,580
1,611
1,671
1,981
2,163
525.1
7.83%
10.13%
24
Revenue
VND 1.005T
5.43%
1.00×
Cost of revenue
VND 641.1B
5.41%
1.00×
Operating expenses
VND 137.7B
5.38%
0.99×
Cash and investments
18.10%
Goodwill & intangibles
17.75%