22.02
RevenueVND B
63.95
70.00
75.69
81.66
87.45
93.19
101.4
107.7
114.2
126.2
24.33
7.62%
7.90%
78
16.48
Revenue growth%
5.86
8.82
9.58
6.72
6.19
7.07
8.29
6.22
3.33
1.27
12.60
6.22
6.47
94
16.26
Gross margin%
10.58
11.13
8.48
8.10
9.47
10.22
9.86
7.54
7.11
8.16
28.32
8.16
8.97
78
3.80
Operating margin%
17.08
17.38
18.62
17.32
16.72
16.91
18.41
20.50
21.63
23.74
11.44
20.50
17.90
74
21.65
Net margin%
17.89
18.32
21.21
22.26
23.21
23.52
23.13
24.12
22.78
20.56
4.84
23.13
22.52
46
30.48
P/E ratio (avg)x
23.83
21.85
21.37
22.39
23.68
24.23
24.98
27.67
29.61
29.00
37.66
27.67
24.03
24
34.40
EV/EBITx
39.24
37.41
43.26
45.16
46.71
44.46
50.44
57.71
61.92
62.33
30.37
57.71
45.93
76
4.77
FCF yield (avg)%
28.59
30.01
31.99
32.52
35.36
35.24
32.39
32.16
29.68
32.49
5.52
32.39
32.28
86
14.06
FCF margin%
18.73
20.48
21.46
22.35
22.86
19.94
18.65
17.76
20.38
22.12
4.52
19.94
20.43
10
1.630
FCF / Net incomex
1.140
1.011
0.924
0.897
0.955
0.824
0.760
0.674
0.653
0.657
1.784
0.674
0.860
49
2.99
ROIC%
8.09
6.57
6.05
6.92
9.77
8.17
11.17
11.96
12.60
14.17
10.86
11.96
8.97
10
11.90
Return on equity%
34.94
35.21
35.10
34.34
33.77
36.28
37.38
34.63
35.88
36.94
28.40
36.28
35.15
88
13.04
Return on assets%
16.64
14.52
16.97
19.90
18.53
17.05
16.32
15.67
17.22
16.55
23.69
16.55
16.81
44
138.38
EPSVND
537.40
594.82
615.87
590.58
639.29
706.80
650.34
649.40
685.97
660.88
147.24
0.67%
1.29%
—
24.39
EPS growth%
10.17
9.27
10.39
8.15
9.38
8.94
11.67
14.56
16.10
17.71
3.41
14.56
10.28
14
456.21
Bookvalue per shVND
760.95
769.81
723.85
658.57
698.08
698.81
739.87
725.23
718.93
793.31
514.78
2.59%
1.47%
—
234.07
FCF per shareVND
517.87
527.07
517.91
484.46
525.98
488.07
442.98
474.97
493.05
498.85
267.43
(1.05%)
(0.80%)
—
459.34
Dividend per shVND
321.34
338.12
347.36
359.10
391.99
420.10
425.65
416.15
403.52
449.69
117.06
2.78%
3.02%
—
28.07
Div yield (avg)%
20.86
19.92
20.74
19.96
20.28
17.49
15.46
12.76
12.87
15.68
18.53
15.46
18.70
58
26.28
Payout ratio%
11.75
14.55
16.28
14.52
11.84
11.73
11.89
14.85
14.35
16.71
6.00
14.35
14.43
23
109.7
Shares (diluted)M
92.73
83.61
81.50
84.04
72.74
74.34
69.31
68.36
75.24
73.15
106.1
0.11%
(2.27%)
38
17.38
Buyback yield%
12.04
11.85
14.10
15.76
14.26
13.04
15.00
15.69
16.01
13.13
2.73
15.00
14.18
36
1.528
D/E ratiox
1.545
1.571
1.698
1.896
1.888
2.122
2.385
2.462
2.389
2.319
1.519
2.385
2.009
78
33.06
Enterprise valueVND B
123.6
142.7
145.4
134.0
139.4
132.9
126.5
130.8
122.3
126.6
17.20
(1.91%)
(0.32%)
19
107.8
LT debtVND B
87.56
84.46
94.85
103.9
116.6
138.5
162.0
157.5
162.9
192.2
81.85
10.51%
9.11%
56
Revenue
VND 126.2B
7.90%
1.00×
Cost of revenue
VND 59.28B
8.52%
1.06×
Operating expenses
VND 30.18B
7.41%
0.96×
Spread over hurdle
67.04%