41.94
RevenueVND B
45.96
47.54
47.59
48.39
49.39
50.24
52.08
53.60
53.09
54.73
44.85
2.07%
1.87%
80
27.40
Revenue growth%
27.98
26.98
27.90
27.24
25.57
26.91
25.31
23.58
24.90
24.33
14.66
24.90
26.24
15
17.71
Gross margin%
13.94
11.04
11.31
11.27
9.62
10.86
10.38
8.92
7.48
4.84
23.42
8.92
10.62
6
9.67
Operating margin%
7.76
6.64
4.92
6.62
6.64
6.96
9.56
8.76
6.91
9.04
23.94
8.76
6.94
71
2.58
Net margin%
10.91
10.62
8.32
10.33
8.66
10.80
12.44
11.52
11.48
12.25
29.99
11.52
10.86
6
20.32
P/E ratio (avg)x
27.74
31.71
35.58
39.55
41.14
47.45
55.94
56.37
56.25
59.25
28.94
56.25
44.29
17
17.78
EV/EBITx
25.93
26.58
25.37
29.63
28.48
31.96
37.00
38.13
42.77
50.68
16.58
38.13
30.79
10
15.27
FCF yield (avg)%
26.41
23.53
24.01
22.12
21.91
20.08
19.89
20.86
20.70
21.55
21.52
20.70
21.73
35
5.35
FCF margin%
18.34
18.52
17.12
15.88
18.86
17.65
17.88
15.90
14.85
16.22
29.07
16.22
17.39
32
0.684
FCF / Net incomex
1.870
2.130
2.000
1.940
2.258
2.542
2.631
3.029
3.154
3.401
0.322
3.029
2.400
90
17.42
ROIC%
2.76
0.97
0.40
0.42
0.40
0.40
0.40
1.14
0.40
0.40
17.13
0.40
0.40
86
2.36
Return on equity%
25.72
25.81
24.64
24.48
26.68
25.93
26.67
28.31
26.12
28.44
20.85
26.67
26.02
13
20.81
Return on assets%
20.13
21.61
19.23
21.75
19.62
18.68
17.01
15.81
14.23
14.98
7.20
15.81
18.95
10
224.80
EPSVND
1,068
1,170
1,369
1,634
1,800
1,867
1,931
2,315
2,307
2,600
239.51
7.63%
10.79%
—
17.75
EPS growth%
15.27
15.12
17.71
16.35
16.76
15.76
17.66
16.13
15.67
15.18
14.03
15.76
15.95
11
319.98
Bookvalue per shVND
926.06
1,009
1,077
1,091
1,207
1,095
1,019
1,096
1,170
1,273
249.36
1.08%
4.11%
—
433.44
FCF per shareVND
352.01
323.05
295.78
314.66
317.13
284.65
260.10
291.13
288.54
304.00
93.73
(0.84%)
(1.83%)
—
439.28
Dividend per shVND
296.15
331.04
365.53
432.10
501.48
547.74
578.61
661.68
695.55
705.40
96.36
7.06%
9.07%
—
17.18
Div yield (avg)%
30.45
31.78
33.98
36.24
34.41
37.09
34.79
36.47
35.04
34.93
20.99
35.04
34.86
62
7.87
Payout ratio%
28.28
26.80
26.61
27.45
27.94
29.14
31.50
33.93
36.86
39.04
24.03
33.93
28.71
54
35.43
Shares (diluted)M
37.20
36.21
38.49
42.50
47.55
44.65
51.23
48.48
48.10
49.98
33.67
1.00%
2.76%
53
24.70
Buyback yield%
2.19
1.93
1.70
0.40
2.13
4.47
7.00
8.49
5.93
6.17
24.91
6.17
3.33
65
0.180
D/E ratiox
1.205
1.307
1.324
1.407
1.259
1.269
1.265
1.195
1.221
1.094
0.794
1.221
1.262
14
21.11
Enterprise valueVND B
60.85
70.31
67.74
77.35
84.51
83.17
82.65
91.70
103.2
121.5
21.64
7.53%
6.88%
67
34.64
LT debtVND B
62.19
58.80
60.44
62.42
62.73
68.50
75.23
78.17
81.93
93.43
14.63
8.29%
3.42%
94
Revenue
VND 54.73B
1.87%
1.00×
Cost of revenue
VND 33.97B
1.57%
0.97×
Operating expenses
VND 7.372B
2.06%
1.02×
Property and equipment
17.62%
Spread over hurdle
(3.95%)