408.3
RevenueVND B
676.8
672.9
682.8
688.2
698.6
720.3
719.7
742.3
774.5
788.7
443.5
2.46%
1.55%
15
6.24
Revenue growth%
16.23
17.76
18.00
19.82
20.58
23.39
23.05
20.14
22.18
19.98
20.81
22.18
20.06
13
22.55
Gross margin%
16.58
15.12
15.19
14.99
13.46
12.44
15.07
16.39
18.62
16.85
23.68
16.39
15.15
68
2.29
Operating margin%
19.64
22.03
24.85
24.63
24.02
26.33
25.37
24.60
26.35
26.09
29.53
26.09
24.74
45
27.89
Net margin%
22.22
25.19
27.67
28.81
30.26
30.63
33.05
33.09
31.79
34.10
26.68
33.05
30.44
63
15.91
P/E ratio (avg)x
9.618
9.857
10.44
11.16
10.15
11.20
11.84
12.94
12.74
11.72
24.76
11.84
11.18
60
32.86
EV/EBITx
9.621
10.45
9.911
10.97
11.90
10.70
10.77
9.876
10.74
11.74
17.60
10.74
10.72
28
5.49
FCF yield (avg)%
6.20
5.45
8.29
7.09
9.84
10.21
12.00
13.01
14.20
15.88
13.19
13.01
10.02
49
26.94
FCF margin%
4.07
1.58
0.40
0.40
0.40
1.40
1.14
3.06
1.04
2.79
3.76
1.40
1.27
52
0.925
FCF / Net incomex
0.377
0.393
0.403
0.364
0.381
0.426
0.447
0.485
0.496
0.476
0.331
0.476
0.414
18
14.70
ROIC%
14.49
12.69
11.82
9.55
8.81
11.52
10.75
7.99
7.14
7.89
26.76
7.99
10.15
44
22.35
Return on equity%
6.34
8.61
11.05
8.95
9.36
7.44
8.66
10.69
9.05
8.80
19.56
8.80
8.87
34
12.13
Return on assets%
1.86
1.70
4.37
5.50
8.28
9.24
7.15
7.00
5.18
3.57
3.07
7.00
5.34
86
1,383
EPSVND
1,125
1,286
1,408
1,595
1,610
1,601
1,500
1,699
1,753
1,794
1,502
2.18%
6.01%
—
28.38
EPS growth%
31.20
28.33
26.72
28.69
27.88
27.47
28.79
25.87
23.94
21.62
26.38
25.87
27.67
17
317.99
Bookvalue per shVND
1,194
1,278
1,327
1,164
1,294
1,178
1,080
1,148
1,105
993.76
1,229
(5.15%)
(2.19%)
—
769.00
FCF per shareVND
1,202
1,305
1,332
1,239
1,289
1,304
1,211
1,264
1,246
1,188
255.42
(1.61%)
(0.29%)
—
1,036
Dividend per shVND
883.92
823.92
780.02
714.74
619.66
596.61
625.69
546.11
589.75
506.71
292.39
(3.94%)
(6.44%)
—
21.73
Div yield (avg)%
11.08
12.55
10.39
9.06
6.86
7.47
6.18
4.69
7.68
10.48
12.52
7.47
8.37
40
3.76
Payout ratio%
11.56
10.16
12.06
9.68
7.59
9.42
7.26
5.45
4.08
6.15
29.84
6.15
8.51
50
154.0
Shares (diluted)M
293.8
293.9
326.6
319.2
315.2
363.9
410.1
398.6
423.0
503.1
153.4
9.80%
6.91%
42
5.66
Buyback yield%
24.27
24.86
25.40
25.04
28.01
30.32
32.65
30.42
32.41
33.97
26.90
32.41
29.17
76
1.467
D/E ratiox
0.706
0.698
0.668
0.584
0.527
0.487
0.431
0.397
0.412
0.394
1.347
0.412
0.507
85
357.7
Enterprise valueVND B
128.5
123.1
110.5
103.4
91.02
98.86
107.6
96.70
90.49
91.42
546.8
0.09%
(4.29%)
14
97.82
LT debtVND B
68.94
75.52
77.72
74.58
82.36
81.42
80.80
78.48
86.35
97.33
498.2
3.40%
2.98%
7
Revenue
VND 788.7B
1.55%
1.00×
Cost of revenue
VND 344.9B
1.72%
1.02×
Operating expenses
VND 182.5B
1.50%
0.99×
Cash and investments
16.66%
Spread over hurdle
(3.70%)