5.629
RevenueVND B
97.35
99.43
97.10
95.18
96.45
95.35
94.40
93.81
95.49
96.71
6.214
0.06%
(0.17%)
20
4.72
Revenue growth%
19.30
19.60
18.89
18.14
20.84
18.35
18.76
21.63
21.86
23.90
29.28
21.63
19.45
30
21.89
Gross margin%
27.72
25.99
26.74
28.23
31.02
29.11
27.59
24.95
24.11
26.45
13.50
26.45
27.17
29
21.46
Operating margin%
8.03
10.20
8.90
6.87
5.81
5.71
3.92
2.49
0.82
0.40
22.26
2.49
5.76
65
25.06
Net margin%
7.87
7.55
10.36
11.80
13.25
15.07
17.33
15.99
14.17
16.97
4.08
15.99
13.71
27
37.86
P/E ratio (avg)x
40.73
45.20
40.92
44.72
43.07
48.66
50.26
52.95
54.37
49.96
22.54
50.26
46.93
14
13.74
EV/EBITx
23.66
24.21
22.56
19.92
19.61
17.87
16.24
16.43
14.60
13.29
24.74
16.24
18.74
94
21.80
FCF yield (avg)%
1.89
2.71
4.20
4.29
5.79
6.97
4.19
4.09
5.00
2.45
2.95
4.19
4.19
79
13.85
FCF margin%
7.42
9.82
10.61
9.89
7.20
5.94
6.78
9.39
10.74
11.68
8.05
9.39
9.60
71
1.784
FCF / Net incomex
1.969
1.924
1.803
1.799
1.778
1.885
2.183
2.051
2.400
2.463
1.561
2.183
1.947
30
10.82
ROIC%
37.47
39.72
42.69
44.11
42.71
44.41
41.63
38.76
40.51
42.70
11.99
41.63
42.16
87
15.57
Return on equity%
16.80
15.63
17.72
20.37
17.85
17.73
15.88
16.26
13.26
14.18
28.90
15.88
16.53
90
29.19
Return on assets%
21.79
21.67
18.96
18.49
19.17
20.51
17.78
17.18
19.70
17.14
22.16
17.78
19.06
26
302.26
EPSVND
78.27
76.33
85.92
94.10
88.35
100.17
98.06
90.88
93.61
87.18
334.82
(0.27%)
0.90%
—
15.32
EPS growth%
15.39
18.13
20.60
22.78
22.06
19.42
19.68
20.05
18.01
15.93
14.47
19.42
19.55
60
75.82
Bookvalue per shVND
313.80
322.52
378.42
367.14
355.31
414.62
438.82
478.87
539.95
537.53
152.16
8.63%
7.04%
—
154.02
FCF per shareVND
297.33
324.09
335.92
343.16
322.47
315.25
304.48
300.83
314.95
292.10
162.83
(1.96%)
(0.04%)
—
316.79
Dividend per shVND
75.96
74.39
75.31
83.45
79.65
82.35
90.03
101.32
105.37
120.82
278.40
8.69%
6.21%
—
3.91
Div yield (avg)%
13.52
13.23
13.24
12.83
10.94
10.13
9.25
11.80
12.81
10.65
29.51
10.65
12.30
83
10.38
Payout ratio%
10.24
12.41
12.90
10.53
7.82
7.50
9.56
7.20
9.15
8.02
18.03
8.02
9.36
60
86.31
Shares (diluted)M
81.28
75.46
76.93
69.03
74.83
78.69
76.10
70.96
75.54
66.25
85.85
(2.41%)
(1.49%)
56
11.68
Buyback yield%
31.77
29.17
28.40
27.56
25.60
25.13
28.01
26.65
26.91
25.33
7.16
26.65
27.24
53
0.120
D/E ratiox
1.657
1.688
1.878
2.014
2.225
2.357
2.494
2.264
2.443
2.683
1.337
2.443
2.245
50
43.61
Enterprise valueVND B
50.25
51.82
52.37
52.07
52.32
49.18
53.73
54.28
52.02
49.61
60.31
(1.06%)
0.09%
11
83.90
LT debtVND B
7.039
6.285
6.751
6.205
5.845
6.051
5.286
4.825
4.875
4.219
70.34
(6.31%)
(4.69%)
90
Revenue
VND 96.71B
(0.17%)
1.00×
Cost of revenue
VND 52.07B
0.04%
1.02×
Operating expenses
VND 13.10B
(0.05%)
1.01×
Cash and investments
17.07%
Spread over hurdle
14.33%