0.678
RevenueVND B
9.794
10.28
10.58
11.18
11.95
12.73
13.12
13.50
13.77
14.23
0.709
3.55%
4.30%
66
21.99
Revenue growth%
0.40
0.40
2.80
4.56
2.55
0.40
0.66
0.40
0.40
0.40
4.33
0.40
0.40
57
6.25
Gross margin%
9.65
8.96
11.05
10.19
13.07
11.54
12.53
9.99
9.27
12.17
11.78
11.54
10.62
85
7.50
Operating margin%
7.86
5.65
6.56
7.07
5.63
2.79
3.62
2.99
3.54
4.56
6.14
3.54
5.10
39
6.21
Net margin%
6.01
4.78
4.97
4.39
2.22
1.32
1.63
1.28
1.48
0.80
4.54
1.32
1.93
60
37.22
P/E ratio (avg)x
15.11
15.78
16.87
19.11
19.92
21.07
20.25
21.41
23.51
23.50
8.433
21.41
20.09
82
20.78
EV/EBITx
25.22
24.46
25.44
29.15
34.05
36.01
42.19
43.83
46.74
49.02
18.34
43.83
35.03
65
19.56
FCF yield (avg)%
15.53
14.05
15.28
16.87
19.54
22.00
20.19
20.01
21.66
21.85
4.57
21.66
19.78
82
20.56
FCF margin%
15.04
15.53
15.79
13.96
12.26
13.89
14.96
16.04
16.29
16.79
4.05
16.04
15.28
19
0.384
FCF / Net incomex
1.080
0.967
1.046
1.081
1.158
1.094
1.192
1.159
1.270
1.228
1.575
1.192
1.126
65
13.82
ROIC%
20.24
18.03
18.80
21.66
22.28
22.92
21.23
19.90
17.75
19.30
27.23
19.90
20.07
70
21.60
Return on equity%
13.37
15.27
16.12
14.77
14.87
15.39
17.12
18.50
21.33
19.84
23.76
18.50
15.76
48
17.72
Return on assets%
22.48
22.69
21.11
22.38
24.66
26.43
29.30
27.95
28.12
29.93
2.26
28.12
25.55
34
82.98
EPSVND
150.01
161.35
168.96
146.78
129.61
116.07
126.50
135.91
127.53
133.71
89.86
0.62%
(0.33%)
—
26.26
EPS growth%
24.14
23.83
22.97
25.51
27.32
26.15
26.12
27.85
28.80
30.74
13.34
27.85
26.14
20
259.81
Bookvalue per shVND
200.91
211.41
195.61
189.31
198.16
198.96
209.24
203.98
204.11
227.75
239.39
2.82%
0.46%
—
48.44
FCF per shareVND
386.20
418.04
491.31
481.63
558.23
655.25
677.23
756.46
848.27
846.29
212.78
8.68%
7.61%
—
177.82
Dividend per shVND
352.53
354.10
384.34
422.46
435.33
424.35
455.44
522.54
585.54
640.28
104.72
8.02%
5.92%
—
13.26
Div yield (avg)%
17.32
18.74
19.14
16.31
13.89
15.80
17.64
20.52
20.26
21.73
13.42
20.26
18.19
50
22.28
Payout ratio%
10.53
12.75
9.85
10.12
8.58
7.42
4.82
6.81
7.58
10.23
15.43
7.42
9.21
75
19.71
Shares (diluted)M
13.37
12.50
13.55
14.16
12.13
10.55
11.06
10.95
9.577
8.203
19.88
(7.52%)
(5.51%)
32
17.21
Buyback yield%
6.94
5.72
6.07
6.82
7.25
9.38
7.01
9.10
10.98
10.88
12.79
9.38
7.13
13
1.625
D/E ratiox
3.040
3.703
3.986
4.222
4.751
5.487
6.090
7.024
7.821
9.412
1.218
7.024
5.119
35
0.869
Enterprise valueVND B
9.564
10.00
10.46
9.692
8.707
8.602
9.681
9.609
10.51
11.34
3.011
5.43%
0.98%
79
10.77
LT debtVND B
7.998
7.730
8.492
7.657
8.027
7.914
8.324
7.925
8.073
7.973
2.620
(0.14%)
(1.47%)
63
Revenue
VND 14.23B
4.30%
1.00×
Cost of revenue
VND 7.192B
4.36%
1.01×
Operating expenses
VND 2.564B
3.94%
0.97×
Property and equipment
17.30%
Goodwill & intangibles
15.60%