11.63
RevenueVND B
58.90
61.44
64.49
68.10
70.99
73.90
77.18
81.10
83.92
90.31
12.21
4.93%
4.95%
32
17.00
Revenue growth%
10.63
10.15
12.99
10.73
13.03
15.57
16.13
14.85
13.73
14.48
10.86
14.85
13.38
21
13.64
Gross margin%
26.60
25.28
24.87
27.39
25.76
28.37
26.95
24.11
23.55
24.11
9.16
24.11
25.52
80
11.90
Operating margin%
15.85
17.55
15.61
15.87
16.90
18.83
18.84
16.24
15.57
16.70
25.97
16.70
16.47
34
11.23
Net margin%
20.40
19.08
17.13
16.08
17.84
19.65
21.69
22.97
22.66
21.33
15.95
21.69
20.03
23
33.90
P/E ratio (avg)x
8.260
7.981
7.643
8.094
8.537
9.185
9.896
11.54
11.09
10.82
23.13
10.82
8.861
10
23.55
EV/EBITx
26.33
25.33
24.88
23.09
25.12
27.51
24.44
22.90
20.36
19.56
8.319
22.90
24.66
27
29.31
FCF yield (avg)%
18.14
15.47
15.67
18.40
19.53
20.15
22.85
22.76
21.13
22.60
16.31
22.60
19.84
45
28.47
FCF margin%
9.20
8.18
6.78
6.01
3.38
5.97
3.79
4.23
1.67
0.40
19.65
3.79
5.10
49
0.241
FCF / Net incomex
1.634
1.726
1.897
1.774
1.714
1.686
1.757
1.978
2.111
2.208
1.425
1.978
1.766
80
11.55
ROIC%
21.14
21.87
22.75
24.37
24.81
23.94
21.43
18.81
20.22
22.90
6.61
21.43
22.31
62
10.16
Return on equity%
22.33
20.60
20.63
20.35
22.99
25.37
23.22
24.07
21.45
19.75
27.35
23.22
21.89
27
27.37
Return on assets%
18.56
18.71
21.50
20.04
20.47
18.79
20.37
17.78
18.25
18.40
10.02
18.40
18.75
69
909.38
EPSVND
352.79
379.32
351.64
382.01
382.07
332.21
302.64
266.65
276.61
283.16
928.41
(5.82%)
(1.75%)
—
2.97
EPS growth%
6.02
4.48
3.04
4.36
5.34
2.66
2.79
1.35
1.46
0.40
19.64
1.46
2.92
21
737.19
Bookvalue per shVND
887.12
945.74
961.62
1,070
1,149
1,045
1,122
1,284
1,457
1,542
643.03
6.06%
5.39%
—
1,513
FCF per shareVND
881.60
947.77
880.10
818.66
727.90
633.07
597.22
583.86
616.90
653.02
751.78
(2.15%)
(2.97%)
—
597.15
Dividend per shVND
186.66
188.72
170.84
152.06
159.38
148.23
135.16
121.99
130.30
112.41
1,150
(6.74%)
(5.86%)
—
29.93
Div yield (avg)%
19.51
20.82
22.46
24.04
26.48
28.23
26.88
27.44
27.46
27.80
24.63
27.46
26.68
14
2.70
Payout ratio%
14.05
13.81
14.70
15.35
17.04
19.19
22.06
19.17
19.74
19.88
4.38
19.74
18.10
26
41.31
Shares (diluted)M
38.37
40.15
38.69
37.36
40.97
39.21
43.11
42.26
43.15
47.79
40.89
3.13%
1.32%
20
15.35
Buyback yield%
14.41
12.99
12.59
11.43
10.90
10.56
7.88
4.98
5.79
3.30
6.90
5.79
10.73
20
1.140
D/E ratiox
0.908
0.911
0.920
0.999
0.931
0.836
0.832
0.847
0.887
0.920
0.908
0.847
0.909
67
23.18
Enterprise valueVND B
57.71
53.95
57.86
55.04
52.10
56.64
58.72
59.23
68.07
77.19
27.51
8.18%
2.28%
52
5.194
LT debtVND B
100.1
116.4
120.1
138.2
158.1
178.8
210.4
220.9
250.7
298.3
39.28
13.53%
11.92%
56
Revenue
VND 90.31B
4.95%
1.00×
Cost of revenue
VND 43.75B
4.87%
0.99×
Operating expenses
VND 23.26B
5.39%
1.04×
Property and equipment
21.41%