182.5
RevenueVND B
196.4
207.9
219.4
227.2
243.4
252.6
273.2
294.0
308.7
329.3
189.1
6.24%
5.72%
30
17.44
Revenue growth%
25.56
25.53
23.92
24.11
23.31
25.29
25.05
27.92
27.73
27.56
15.78
27.56
25.41
80
7.76
Gross margin%
14.30
15.80
15.34
15.70
18.40
16.81
18.59
19.13
19.07
16.25
26.20
18.59
16.53
49
2.83
Operating margin%
24.20
21.52
23.37
24.20
26.23
28.27
27.78
26.85
23.99
25.50
14.89
26.85
24.85
22
10.22
Net margin%
16.98
19.34
20.16
22.91
25.86
27.18
27.58
28.66
29.28
27.65
14.15
27.65
26.52
81
17.61
P/E ratio (avg)x
13.21
12.21
12.99
13.52
15.03
15.78
15.14
15.20
15.81
17.56
29.99
15.78
15.08
79
21.67
EV/EBITx
11.70
13.22
14.82
16.31
17.78
17.56
20.52
24.19
23.14
23.85
25.76
23.14
17.67
82
28.92
FCF yield (avg)%
15.76
17.80
19.49
21.48
21.13
23.78
22.42
24.73
24.99
27.06
20.60
24.73
21.95
85
4.78
FCF margin%
17.35
18.07
17.06
19.12
17.82
16.02
16.56
14.17
13.00
15.46
24.27
15.46
16.81
40
1.561
FCF / Net incomex
1.443
1.597
1.653
1.772
1.868
1.789
1.697
1.784
2.031
2.077
0.148
1.789
1.778
62
4.54
ROIC%
6.07
4.59
4.56
6.45
7.21
7.06
9.58
9.36
12.25
14.65
17.23
9.58
7.14
10
3.34
Return on equity%
33.17
34.80
34.13
31.67
30.10
28.54
31.02
30.60
32.32
32.63
3.91
31.02
31.99
78
20.74
Return on assets%
2.84
1.92
3.57
4.58
1.92
2.22
0.40
0.40
1.15
1.18
2.60
1.15
1.92
85
1,857
EPSVND
3,115
3,089
3,189
3,481
3,392
3,671
3,822
3,525
3,203
3,430
1,905
0.23%
1.58%
—
2.98
EPS growth%
27.33
29.75
28.23
28.23
27.34
29.07
31.29
33.06
30.07
30.09
18.28
30.09
29.41
30
1,393
Bookvalue per shVND
1,983
1,740
1,860
1,987
2,049
2,215
2,342
2,457
2,445
2,237
492.81
1.78%
0.60%
—
1,190
FCF per shareVND
2,812
2,777
2,705
3,092
3,345
3,950
3,890
3,980
4,362
5,147
1,616
9.01%
6.33%
—
2,614
Dividend per shVND
3,131
3,537
4,189
4,178
4,791
4,929
5,530
6,039
6,275
6,935
1,582
7.68%
9.34%
—
13.20
Div yield (avg)%
25.70
26.43
24.11
26.68
25.55
26.35
24.45
24.69
22.17
19.76
5.14
24.45
25.12
87
6.28
Payout ratio%
14.99
16.01
14.11
15.06
15.50
16.16
18.33
17.18
18.45
21.45
17.10
18.33
16.08
43
94.68
Shares (diluted)M
135.6
152.5
149.3
167.9
151.6
151.2
152.8
170.1
156.5
142.1
94.84
(1.29%)
1.62%
32
14.69
Buyback yield%
22.45
20.87
22.11
20.69
19.29
20.66
17.69
19.97
19.12
19.57
15.47
19.57
20.31
41
1.680
D/E ratiox
0.866
0.934
0.971
0.853
0.833
0.748
0.817
0.870
0.930
0.921
0.511
0.870
0.868
48
96.71
Enterprise valueVND B
45.52
40.90
39.72
36.80
32.67
29.28
30.25
31.94
33.68
32.64
107.4
(0.02%)
(3.33%)
57
336.5
LT debtVND B
35.96
33.49
34.55
37.97
38.67
41.25
45.09
43.05
43.14
46.73
363.1
3.86%
2.54%
30
Revenue
VND 329.3B
5.72%
1.00×
Cost of revenue
VND 230.5B
5.72%
1.00×
Operating expenses
VND 49.66B
5.71%
1.00×
Spread over hurdle
(6.79%)