851.2
RevenueVND B
2,111
2,132
2,183
2,182
2,200
2,290
2,341
2,355
2,418
2,468
873.1
2.32%
1.81%
53
22.27
Revenue growth%
13.28
11.58
9.76
8.96
9.23
8.29
10.63
8.60
5.96
8.60
7.93
8.60
9.10
77
18.03
Gross margin%
10.19
12.56
9.96
10.61
10.18
12.76
11.13
9.14
10.51
12.50
29.90
11.13
10.56
68
9.82
Operating margin%
12.96
14.20
12.98
11.68
14.43
13.84
12.40
10.63
9.11
10.71
12.38
10.71
12.68
22
10.97
Net margin%
24.98
24.26
25.66
26.25
27.17
28.58
29.74
26.87
28.53
28.07
22.37
28.53
27.02
53
31.26
P/E ratio (avg)x
18.53
20.50
19.76
17.20
18.04
17.88
15.93
14.08
13.26
13.72
15.96
14.08
17.54
6
27.32
EV/EBITx
12.75
11.04
10.88
11.23
9.934
9.527
10.18
8.954
8.591
8.694
15.27
8.954
10.06
72
5.60
FCF yield (avg)%
27.75
29.77
28.71
27.08
28.94
26.57
24.22
25.37
22.74
22.36
17.03
24.22
26.83
14
29.94
FCF margin%
15.39
15.71
14.73
11.86
9.72
12.12
14.02
15.46
14.85
17.65
26.75
14.85
14.79
12
0.885
FCF / Net incomex
1.329
1.413
1.509
1.480
1.429
1.442
1.665
1.700
1.965
2.110
1.647
1.700
1.495
31
16.41
ROIC%
23.89
25.63
22.69
23.78
21.45
21.47
19.49
21.60
20.16
20.67
17.11
20.67
21.53
79
23.30
Return on equity%
24.53
27.38
26.86
24.50
27.10
27.87
27.81
29.59
31.79
33.72
5.39
29.59
27.59
83
21.39
Return on assets%
18.12
17.45
15.91
13.80
13.60
15.16
14.97
16.00
13.57
11.93
16.17
14.97
15.07
54
456.21
EPSVND
257.71
237.65
245.71
210.53
221.20
201.40
200.32
176.73
162.51
148.02
480.89
(7.72%)
(5.80%)
—
25.10
EPS growth%
20.20
19.80
20.30
18.91
21.37
21.70
24.67
23.26
21.99
19.02
16.58
21.99
20.84
37
1,712
Bookvalue per shVND
2,262
2,429
2,485
2,468
2,350
2,405
2,415
2,521
2,379
2,358
2,082
0.07%
0.98%
—
1,828
FCF per shareVND
852.82
865.85
923.97
899.24
977.77
1,086
1,186
1,136
1,126
1,095
753.79
2.29%
2.57%
—
845.14
Dividend per shVND
1,759
2,019
2,015
2,313
2,206
2,184
2,494
2,426
2,379
2,686
1,093
4.02%
4.13%
—
10.36
Div yield (avg)%
24.26
23.49
21.35
18.73
20.35
22.54
23.42
20.49
21.27
22.24
2.45
22.24
21.79
72
4.27
Payout ratio%
11.55
12.69
13.76
11.56
10.78
8.17
5.55
3.91
3.49
5.67
5.26
5.55
9.47
62
0.681
Shares (diluted)B
0.962
1.042
1.110
1.304
1.435
1.589
1.805
2.037
1.985
1.954
0.689
6.36%
9.08%
24
25.08
Buyback yield%
0.96
3.80
1.38
4.32
2.48
5.28
7.51
8.22
5.64
4.84
27.50
5.64
4.58
38
0.697
D/E ratiox
0.211
0.218
0.210
0.211
0.190
0.190
0.207
0.215
0.230
0.218
0.848
0.215
0.211
75
1,168
Enterprise valueVND B
529.5
606.5
651.0
667.8
692.4
796.6
880.3
1,022
1,073
1,277
162.1
13.03%
10.00%
89
351.7
LT debtVND B
4,727
5,292
5,469
6,585
7,347
8,414
9,312
10,008
10,279
11,165
805.1
8.73%
8.88%
89
Revenue
VND 2.468T
1.81%
1.00×
Cost of revenue
VND 1.130T
2.10%
1.03×
Operating expenses
VND 520.6B
1.64%
0.98×
Property and equipment
18.98%
Cash and investments
16.45%
Spread over hurdle
(1.25%)