16.67
RevenueVND B
153.6
153.9
157.9
158.4
162.7
164.4
164.3
168.1
172.8
174.7
18.63
1.43%
1.17%
63
22.84
Revenue growth%
12.62
15.54
16.12
18.88
15.97
17.23
15.78
15.43
15.45
17.93
6.42
15.78
15.88
32
9.69
Gross margin%
27.13
29.99
31.95
32.38
31.66
32.63
33.25
30.56
33.01
31.83
11.92
32.63
31.89
50
9.27
Operating margin%
7.10
8.66
10.35
12.81
11.00
9.89
12.85
11.21
13.58
15.71
14.76
12.85
11.11
13
12.75
Net margin%
24.29
24.59
26.06
26.13
26.83
26.91
27.52
25.56
25.62
26.06
10.68
26.06
26.06
56
11.67
P/E ratio (avg)x
29.54
30.28
32.73
30.86
32.57
35.37
36.49
38.71
40.69
43.89
29.80
38.71
34.05
45
35.50
EV/EBITx
27.98
26.60
23.34
24.45
24.16
23.62
25.18
26.47
27.47
27.92
6.163
26.47
25.83
17
2.09
FCF yield (avg)%
14.29
11.98
11.52
13.56
15.24
14.89
15.80
17.66
16.27
18.94
10.21
16.27
15.06
47
17.07
FCF margin%
31.96
29.14
31.79
32.66
34.26
33.97
31.83
30.79
31.60
30.53
12.00
31.60
31.81
55
1.382
FCF / Net incomex
0.565
0.524
0.547
0.517
0.533
0.521
0.546
0.558
0.601
0.576
0.971
0.558
0.546
79
10.32
ROIC%
32.64
32.31
32.43
31.30
32.44
33.64
33.57
33.95
32.30
34.42
3.42
33.64
32.54
11
17.45
Return on equity%
20.22
20.94
21.56
23.19
23.26
25.41
23.86
22.52
19.84
21.66
19.49
22.52
22.09
40
6.97
Return on assets%
34.92
36.33
36.72
38.42
37.79
38.76
38.61
41.57
39.80
37.70
8.88
38.76
38.11
7
192.48
EPSVND
273.01
288.00
283.93
320.19
353.46
339.67
377.49
338.36
318.55
311.84
200.35
(2.47%)
1.43%
—
19.43
EPS growth%
12.73
14.96
12.82
12.18
10.23
7.31
6.80
4.53
4.19
4.41
7.07
4.53
8.77
73
177.53
Bookvalue per shVND
109.85
120.84
127.71
132.13
147.24
140.06
140.69
131.58
147.70
147.52
347.57
0.04%
2.12%
—
160.61
FCF per shareVND
265.20
262.80
252.20
236.25
236.34
264.33
262.31
292.65
328.65
317.33
320.91
6.07%
1.17%
—
116.89
Dividend per shVND
181.34
173.06
174.31
184.64
180.52
164.17
159.77
166.96
188.65
195.57
182.29
1.61%
1.04%
—
21.65
Div yield (avg)%
19.48
17.64
18.12
15.89
13.80
14.12
14.86
13.50
16.43
15.53
28.16
14.86
15.71
81
25.62
Payout ratio%
24.59
23.27
20.32
17.74
19.99
22.75
20.14
21.48
18.76
15.91
13.99
20.14
20.23
93
232.4
Shares (diluted)M
183.7
193.9
176.9
180.6
157.9
150.5
157.0
140.2
151.0
147.1
220.9
(1.40%)
(2.45%)
59
3.42
Buyback yield%
9.91
8.36
9.96
11.70
11.76
12.28
13.28
14.63
16.56
18.35
4.01
14.63
12.02
16
0.994
D/E ratiox
0.175
0.202
0.198
0.200
0.211
0.211
0.213
0.218
0.235
0.249
1.610
0.218
0.211
56
36.54
Enterprise valueVND B
75.03
70.15
71.16
78.21
83.21
96.28
92.13
92.01
98.33
104.6
24.89
4.69%
4.64%
77
110.3
LT debtVND B
165.9
173.8
208.8
222.6
231.8
251.5
299.4
318.1
352.6
393.9
99.30
11.19%
8.98%
44
Revenue
VND 174.7B
1.17%
1.00×
Cost of revenue
VND 112.6B
1.33%
1.02×
Operating expenses
VND 25.89B
0.94%
0.98×
Spread over hurdle
68.20%