29.99
RevenueVND B
31.53
32.84
34.75
36.08
38.62
40.20
42.29
44.40
46.95
49.85
32.09
5.24%
5.14%
30
13.21
Revenue growth%
4.47
2.95
0.44
0.40
0.81
0.40
0.91
0.40
1.45
0.40
29.91
0.40
0.63
71
10.99
Gross margin%
20.82
21.17
20.47
22.66
22.52
20.47
22.89
23.98
21.16
21.20
16.71
21.20
21.19
38
21.50
Operating margin%
2.16
4.46
2.34
2.41
0.40
1.35
3.17
0.64
2.23
0.40
3.11
1.35
2.20
14
14.79
Net margin%
6.63
8.10
10.72
13.66
11.25
12.27
14.73
16.67
15.89
16.37
15.05
15.89
12.97
19
30.18
P/E ratio (avg)x
11.02
11.67
13.53
13.61
13.59
15.75
16.27
17.72
20.47
22.53
16.31
17.72
14.68
20
22.32
EV/EBITx
15.94
16.43
15.54
14.85
14.14
13.22
13.05
13.69
13.50
12.22
25.44
13.22
13.91
74
9.53
FCF yield (avg)%
11.08
8.61
7.88
10.15
7.88
9.24
11.91
12.39
14.67
17.43
15.50
12.39
10.62
78
9.36
FCF margin%
28.09
30.66
30.95
29.67
29.82
27.21
28.71
30.07
29.81
28.17
18.55
28.71
29.74
77
0.927
FCF / Net incomex
1.544
1.736
1.666
1.730
1.776
1.870
1.831
1.761
1.634
1.674
0.863
1.761
1.733
38
10.78
ROIC%
3.06
2.89
2.70
0.40
0.40
2.29
0.40
2.89
1.01
2.60
14.21
2.29
2.45
25
26.81
Return on equity%
18.62
21.56
21.88
21.06
20.73
17.79
19.51
21.89
22.47
24.29
26.12
21.89
21.31
19
28.96
Return on assets%
28.19
25.67
23.32
20.61
21.57
19.15
18.04
16.15
18.47
19.62
28.69
18.47
20.12
95
1,976
EPSVND
2,649
2,920
3,128
3,680
3,603
4,087
4,033
4,513
5,317
5,700
2,162
9.61%
7.80%
—
9.76
EPS growth%
18.99
19.57
17.16
14.34
16.79
16.08
13.72
11.33
12.89
10.57
18.01
12.89
15.21
87
1,491
Bookvalue per shVND
1,738
1,890
1,664
1,731
1,635
1,483
1,660
1,615
1,586
1,561
1,293
(0.93%)
(0.95%)
—
558.87
FCF per shareVND
2,472
2,260
2,324
2,371
2,242
2,103
2,238
2,156
1,955
2,058
1,864
(1.69%)
(1.40%)
—
1,992
Dividend per shVND
2,680
2,422
2,309
2,573
2,434
2,590
2,697
2,472
2,502
2,219
610.31
(1.83%)
(2.03%)
—
11.52
Div yield (avg)%
20.66
23.11
21.11
20.53
20.27
19.32
22.12
23.69
24.72
26.07
11.55
23.69
21.62
49
4.40
Payout ratio%
19.56
18.46
19.85
21.62
24.03
23.56
21.78
23.31
21.43
19.48
14.30
21.78
21.52
15
22.26
Shares (diluted)M
34.47
35.01
38.60
39.48
43.96
50.35
58.20
68.24
81.00
87.41
21.69
14.73%
10.17%
87
13.66
Buyback yield%
16.13
16.15
15.67
18.58
21.07
23.31
20.53
18.70
16.19
14.06
27.09
18.70
17.39
81
0.925
D/E ratiox
0.518
0.537
0.485
0.545
0.566
0.623
0.644
0.574
0.586
0.582
1.258
0.586
0.570
51
50.52
Enterprise valueVND B
6.528
7.133
6.941
6.970
7.297
7.749
7.161
7.905
7.925
8.327
11.61
2.68%
1.30%
80
42.77
LT debtVND B
44.26
39.76
37.59
39.16
39.22
38.70
37.89
31.97
33.30
30.47
51.01
(4.92%)
(4.90%)
8
Revenue
VND 49.85B
5.14%
1.00×
Cost of revenue
VND 33.10B
5.08%
0.99×
Operating expenses
VND 5.941B
4.99%
0.99×