89.67
RevenueVND B
85.93
90.77
95.91
103.3
109.4
119.4
124.5
132.2
138.3
149.7
94.65
6.47%
6.33%
42
2.98
Revenue growth%
31.72
29.82
32.38
33.72
31.93
30.48
33.36
34.42
34.86
36.70
26.32
34.42
32.87
78
16.27
Gross margin%
12.19
14.74
13.37
15.50
18.33
19.92
22.22
21.31
20.07
19.05
25.43
20.07
18.69
65
16.26
Operating margin%
18.73
17.20
14.68
13.11
10.73
10.80
9.98
7.80
6.20
5.66
8.91
7.80
10.76
65
23.07
Net margin%
26.74
27.50
24.95
26.90
24.87
25.22
27.21
24.24
22.37
20.90
9.60
24.24
25.08
53
32.33
P/E ratio (avg)x
19.84
20.58
22.39
20.93
23.02
22.98
20.70
18.64
16.52
14.78
33.83
18.64
20.64
25
18.22
EV/EBITx
45.12
44.64
52.93
59.63
63.04
61.83
72.40
69.55
72.77
86.09
16.83
72.40
62.44
35
7.18
FCF yield (avg)%
18.25
18.31
17.99
20.31
19.58
21.97
23.56
21.70
20.28
20.31
29.48
21.70
20.29
40
26.65
FCF margin%
21.66
22.00
19.38
17.33
18.67
17.37
16.87
18.02
20.98
21.62
17.87
18.02
19.03
62
0.157
FCF / Net incomex
0.470
0.524
0.608
0.648
0.727
0.748
0.753
0.810
0.938
1.128
1.337
0.810
0.738
13
17.93
ROIC%
15.27
17.30
16.72
14.63
16.81
18.77
20.47
22.32
19.55
18.70
14.21
19.55
18.00
57
22.42
Return on equity%
8.96
11.57
12.88
12.82
14.68
11.79
12.85
14.79
14.04
16.87
15.32
14.04
12.86
61
25.58
Return on assets%
22.52
19.84
17.03
19.73
21.04
19.46
20.40
19.79
21.39
21.25
16.63
20.40
20.12
48
5,817
EPSVND
6,291
5,760
5,985
5,760
5,794
5,828
5,784
5,287
5,876
6,376
6,379
1.93%
0.71%
—
21.71
EPS growth%
13.97
14.59
16.58
15.20
13.97
13.14
10.48
9.21
8.64
7.56
18.43
9.21
13.56
66
5,868
Bookvalue per shVND
2,509
2,381
2,436
2,391
2,413
2,452
2,437
2,393
2,355
2,305
3,288
(0.91%)
(0.19%)
—
1,235
FCF per shareVND
5,151
5,443
5,712
5,165
5,160
5,549
4,813
4,864
5,170
5,016
4,684
(0.56%)
(1.12%)
—
865.79
Dividend per shVND
5,398
5,373
5,953
6,063
6,930
7,133
8,021
8,128
7,653
7,363
4,005
1.22%
4.02%
—
2.77
Div yield (avg)%
5.96
6.09
4.66
7.44
4.57
6.33
3.45
5.89
2.95
3.34
4.41
3.45
5.28
14
25.28
Payout ratio%
28.38
30.52
28.09
30.94
29.45
26.64
24.99
23.62
21.69
22.09
13.60
23.62
27.37
11
12.81
Shares (diluted)M
13.65
13.84
14.60
15.41
14.17
15.37
17.05
18.61
20.35
21.47
12.89
8.67%
4.70%
30
13.90
Buyback yield%
34.97
37.77
38.01
35.26
36.66
38.85
39.42
39.92
42.06
39.95
2.84
39.92
38.43
89
1.352
D/E ratiox
1.658
1.584
1.480
1.551
1.582
1.796
1.879
2.118
2.434
2.428
1.258
2.118
1.727
61
119.6
Enterprise valueVND B
182.2
199.0
235.6
286.3
333.5
371.0
371.0
428.7
448.4
448.8
127.2
6.11%
11.52%
15
34.14
LT debtVND B
129.6
119.8
112.9
106.7
119.5
120.4
132.7
130.9
130.2
130.8
107.5
1.83%
0.78%
73
Revenue
VND 149.7B
6.33%
1.00×
Cost of revenue
VND 66.47B
6.44%
1.01×
Operating expenses
VND 35.10B
6.38%
1.00×
Property and equipment
15.08%
Cash and investments
14.64%