18.31
RevenueVND B
18.90
19.57
20.63
20.84
21.55
21.93
22.58
22.75
22.88
23.93
18.72
2.12%
2.58%
95
28.48
Revenue growth%
22.89
22.56
22.98
24.80
22.08
21.42
21.93
21.24
24.05
25.61
18.25
21.93
22.72
53
15.75
Gross margin%
0.91
3.60
5.80
4.09
6.46
3.54
3.02
4.57
6.50
7.76
16.42
4.57
4.33
51
8.39
Operating margin%
11.34
12.00
10.91
11.65
13.47
14.74
11.99
14.44
16.40
16.97
2.43
14.74
12.73
75
4.78
Net margin%
30.44
31.67
34.40
31.50
31.84
33.82
35.43
33.57
33.34
34.77
11.81
33.82
33.46
36
13.41
P/E ratio (avg)x
35.17
39.02
41.98
40.09
42.22
39.02
34.84
32.80
35.13
31.77
23.04
34.84
37.09
18
18.26
EV/EBITx
11.51
11.38
10.79
11.57
11.45
11.54
12.74
12.58
11.19
11.83
31.62
11.83
11.53
36
13.15
FCF yield (avg)%
27.19
25.32
26.07
26.56
25.70
26.07
25.73
22.94
23.60
24.04
3.28
24.04
25.71
71
22.84
FCF margin%
22.20
24.95
25.71
28.70
29.55
27.92
29.47
28.65
25.66
27.84
7.49
27.92
27.88
60
0.466
FCF / Net incomex
0.904
0.966
0.986
0.949
0.954
1.079
1.095
1.189
1.300
1.421
1.399
1.189
1.032
71
27.45
ROIC%
13.65
12.74
9.87
8.00
6.69
8.81
8.12
7.84
8.56
7.96
4.63
8.12
8.34
94
29.13
Return on equity%
26.57
27.60
26.28
27.69
30.69
28.25
28.93
31.03
33.63
36.27
28.70
31.03
28.59
15
17.66
Return on assets%
27.49
26.72
24.21
23.02
20.27
18.62
17.62
19.13
20.72
19.48
17.33
19.13
20.50
40
72.10
EPSVND
349.97
411.65
490.37
472.43
508.59
492.64
569.41
671.36
763.69
741.34
78.25
7.83%
8.99%
—
9.10
EPS growth%
28.17
29.85
29.85
30.08
30.48
32.93
35.04
35.13
37.12
36.48
9.04
35.13
31.70
45
97.88
Bookvalue per shVND
224.64
266.15
313.03
313.16
316.14
308.85
318.31
362.63
429.41
501.32
195.35
9.66%
9.85%
—
148.30
FCF per shareVND
46.77
43.59
43.09
42.48
41.76
45.61
41.15
42.84
41.98
44.95
139.44
1.48%
0.16%
—
196.47
Dividend per shVND
124.66
134.97
133.63
130.86
155.40
164.86
184.38
211.52
222.01
237.95
193.59
8.90%
6.71%
—
14.37
Div yield (avg)%
2.30
0.40
0.77
0.40
0.40
0.40
0.40
0.48
0.40
0.40
29.01
0.40
0.40
47
17.75
Payout ratio%
11.68
13.78
12.37
14.93
12.43
11.79
10.22
8.86
10.91
11.57
2.54
10.91
11.73
73
124.8
Shares (diluted)M
90.49
94.14
91.93
79.43
67.47
69.08
64.96
60.34
59.59
61.58
123.6
(1.81%)
(4.77%)
77
16.62
Buyback yield%
7.46
9.62
8.44
8.17
5.68
8.02
5.81
6.74
9.47
7.20
17.47
7.20
7.74
81
0.668
D/E ratiox
0.519
0.594
0.586
0.596
0.619
0.690
0.694
0.764
0.843
0.815
1.349
0.764
0.654
59
33.89
Enterprise valueVND B
12.04
12.25
12.84
14.79
16.22
15.60
17.89
17.40
19.11
21.21
24.45
5.51%
5.17%
19
14.18
LT debtVND B
43.49
44.64
45.79
52.92
58.23
60.40
62.19
63.26
69.59
76.01
32.99
5.47%
6.58%
41
Revenue
VND 23.93B
2.58%
1.00×
Cost of revenue
VND 14.30B
2.83%
1.03×
Operating expenses
VND 4.823B
2.08%
0.95×
Goodwill & intangibles
15.04%
Spread over hurdle
(3.50%)