132.0
RevenueVND B
185.7
182.9
187.9
185.2
186.7
186.6
188.0
185.4
184.8
182.4
140.3
(0.47%)
(0.31%)
9
26.54
Revenue growth%
9.59
10.52
12.20
13.32
11.62
11.88
12.82
11.52
14.20
14.85
17.90
12.82
12.04
94
25.51
Gross margin%
28.55
28.43
26.96
27.31
29.59
29.17
26.60
28.70
31.38
33.99
7.76
29.17
28.63
64
16.38
Operating margin%
9.49
7.01
5.78
4.76
6.72
9.27
10.26
12.10
10.85
8.04
29.61
10.26
8.65
60
12.56
Net margin%
9.36
11.22
10.09
11.09
10.32
8.34
10.88
10.94
12.71
14.93
24.42
10.94
10.91
23
21.12
P/E ratio (avg)x
48.81
53.25
50.35
50.43
55.52
61.90
58.35
66.99
72.90
73.12
8.920
66.99
56.94
53
17.96
EV/EBITx
27.50
26.46
28.46
29.19
26.75
24.64
25.86
23.35
21.97
19.07
6.358
23.35
26.16
56
24.08
FCF yield (avg)%
2.97
5.24
5.14
5.95
4.71
4.98
4.74
7.35
6.64
6.55
7.27
6.55
5.19
22
2.99
FCF margin%
5.25
6.73
6.00
5.41
6.89
7.05
4.88
3.71
4.69
5.43
18.64
4.88
5.42
78
1.453
FCF / Net incomex
1.495
1.711
1.997
1.913
2.153
2.534
2.659
3.091
3.444
3.629
1.538
3.091
2.343
63
25.86
ROIC%
25.97
27.71
30.08
31.56
29.77
28.02
27.28
29.85
32.46
32.66
4.96
29.85
29.81
67
2.04
Return on equity%
11.75
9.21
11.20
12.34
12.94
14.07
12.19
11.99
10.82
13.81
29.89
12.19
12.09
13
12.94
Return on assets%
17.14
18.76
18.42
20.39
19.51
21.34
24.00
23.54
24.44
27.40
2.37
24.00
20.87
82
1,586
EPSVND
1,824
1,914
1,807
1,913
2,073
1,785
1,566
1,417
1,345
1,177
1,745
(10.71%)
(4.77%)
—
9.14
EPS growth%
16.50
14.15
12.54
10.13
7.89
7.37
6.67
7.65
5.86
6.29
10.83
6.67
7.77
10
319.00
Bookvalue per shVND
341.48
368.17
373.11
391.10
414.45
385.06
411.19
405.40
423.65
395.14
1,111
(0.95%)
0.76%
—
1,310
FCF per shareVND
1,989
1,914
1,837
1,846
1,924
2,080
1,977
2,151
2,162
2,035
848.57
1.13%
1.06%
—
1,119
Dividend per shVND
2,152
2,064
2,202
2,450
2,401
2,366
2,588
2,510
2,724
2,697
439.43
2.35%
3.64%
—
12.84
Div yield (avg)%
4.99
7.70
9.19
11.67
11.84
14.34
17.31
18.23
17.93
16.41
5.57
17.31
13.09
47
4.76
Payout ratio%
19.71
18.15
15.37
17.49
18.15
18.65
17.64
19.00
18.20
20.32
15.08
18.65
18.18
65
31.07
Shares (diluted)M
26.49
28.81
27.64
24.71
25.81
23.23
21.96
20.80
20.17
21.02
30.40
(4.03%)
(3.41%)
34
14.54
Buyback yield%
19.19
16.59
14.00
15.60
13.30
14.39
16.65
17.23
16.67
18.59
16.54
16.67
16.62
76
0.964
D/E ratiox
2.672
2.785
2.800
2.984
3.509
3.938
4.487
4.876
5.769
6.166
1.181
4.876
3.724
40
65.94
Enterprise valueVND B
6.693
6.297
6.410
6.292
5.529
5.228
5.450
5.022
4.484
4.458
69.51
(4.22%)
(4.41%)
70
84.37
LT debtVND B
187.5
189.5
208.6
216.6
235.1
255.2
248.0
256.6
253.9
296.8
123.4
4.77%
5.14%
89
Revenue
VND 182.4B
(0.31%)
1.00×
Cost of revenue
VND 127.6B
(0.31%)
1.00×
Operating expenses
VND 27.43B
(0.74%)
0.96×
Goodwill & intangibles
17.72%
Cash and investments
17.14%
Property and equipment
16.14%