532.8
RevenueVND B
1,387
1,423
1,417
1,419
1,463
1,463
1,459
1,452
1,449
1,494
594.1
0.42%
0.79%
16
2.12
Revenue growth%
31.92
30.75
29.39
29.87
31.75
32.33
33.09
33.00
35.70
33.83
24.77
33.09
32.13
49
7.00
Gross margin%
13.74
13.16
11.01
8.90
8.01
8.11
7.77
5.30
2.68
2.39
18.63
5.30
8.06
90
2.15
Operating margin%
0.40
0.40
1.41
0.40
3.36
5.54
4.40
7.26
8.63
9.18
16.93
7.26
3.88
8
2.66
Net margin%
8.51
10.62
10.47
12.21
14.10
16.70
17.59
18.62
15.84
18.26
20.10
17.59
14.97
83
14.66
P/E ratio (avg)x
9.903
9.889
9.427
10.35
11.65
13.56
15.11
17.01
16.86
18.41
12.13
16.86
12.61
83
27.28
EV/EBITx
20.82
22.37
22.13
21.24
24.14
25.16
29.02
29.89
30.35
30.95
12.58
29.89
24.65
89
2.32
FCF yield (avg)%
28.54
25.72
25.65
27.60
27.02
27.04
29.25
28.88
27.62
29.56
4.91
28.88
27.61
44
25.44
FCF margin%
29.54
29.00
26.48
29.14
31.37
34.01
32.34
30.44
30.76
30.90
11.63
30.90
30.60
70
0.459
FCF / Net incomex
1.810
2.017
1.866
1.907
1.927
2.196
2.055
2.192
2.346
2.568
0.633
2.196
2.036
78
10.54
ROIC%
28.17
29.90
29.69
26.74
26.81
26.75
27.03
26.39
28.69
30.78
10.26
27.03
27.60
92
4.35
Return on equity%
0.40
0.40
3.23
1.48
1.71
0.48
2.49
1.52
3.11
1.84
14.26
1.84
1.62
80
24.37
Return on assets%
1.34
1.92
0.70
0.47
2.27
0.40
0.62
0.40
0.81
2.22
20.10
0.62
0.76
34
799.18
EPSVND
1,074
1,121
1,130
1,244
1,170
1,126
1,227
1,301
1,299
1,411
859.81
3.81%
2.20%
—
10.77
EPS growth%
19.98
17.82
18.32
19.39
22.18
20.90
18.61
16.75
17.10
14.87
3.70
17.10
18.47
79
1,261
Bookvalue per shVND
4,098
4,501
5,244
5,695
5,296
6,076
6,649
6,212
6,116
6,803
2,422
5.13%
5.95%
—
5,243
FCF per shareVND
4,557
4,418
4,718
4,383
4,325
4,534
5,074
5,424
5,690
5,151
1,026
3.56%
2.52%
—
2,607
Dividend per shVND
3,899
3,799
3,744
4,078
4,197
4,338
4,669
4,874
4,453
4,212
1,728
0.07%
1.09%
—
21.56
Div yield (avg)%
13.42
16.11
18.66
19.83
19.02
21.13
19.68
17.17
17.65
15.67
16.67
17.65
18.16
80
25.06
Payout ratio%
19.22
21.74
20.52
23.19
25.82
25.74
24.95
22.81
23.42
25.90
14.07
24.95
23.31
79
73.20
Shares (diluted)M
76.97
77.97
86.51
93.85
99.68
110.7
112.5
121.9
128.3
126.7
75.19
4.91%
5.41%
32
26.28
Buyback yield%
23.28
24.58
21.64
21.29
18.38
15.56
13.38
14.32
16.42
15.75
21.64
15.56
17.40
91
0.671
D/E ratiox
0.896
0.841
0.812
0.837
0.841
0.815
0.957
0.998
0.977
0.963
0.112
0.963
0.869
20
876.5
Enterprise valueVND B
448.9
409.7
437.6
475.9
523.6
509.3
510.1
497.6
527.0
581.7
308.4
2.12%
1.38%
58
76.45
LT debtVND B
620.9
584.5
512.4
567.5
601.3
547.4
508.7
533.9
582.1
626.6
906.7
0.83%
0.98%
46
Revenue
VND 1.494T
0.79%
1.00×
Cost of revenue
VND 829.1B
0.55%
0.98×
Operating expenses
VND 270.0B
1.85%
1.11×
Cash and investments
16.00%
Property and equipment
15.54%