20.85
RevenueVND B
11.39
11.91
12.68
13.19
13.75
14.79
16.06
17.16
17.85
19.06
23.22
6.74%
6.11%
43
20.90
Revenue growth%
4.88
4.07
5.13
3.74
2.69
1.39
1.92
0.40
0.40
0.40
18.85
0.40
2.30
13
15.59
Gross margin%
10.03
7.07
5.46
3.44
5.14
7.77
8.93
11.28
12.08
11.41
21.37
11.28
8.35
8
4.91
Operating margin%
13.37
12.30
12.26
9.40
8.77
6.44
5.53
6.74
6.46
8.23
6.90
6.46
8.50
73
29.89
Net margin%
28.86
26.89
24.35
26.44
26.38
27.40
28.60
26.97
25.40
24.74
11.57
26.97
26.66
27
14.76
P/E ratio (avg)x
25.28
27.02
27.71
31.77
34.11
33.28
32.82
30.98
32.68
33.73
13.59
32.82
32.22
32
19.11
EV/EBITx
29.18
32.11
32.51
32.37
37.53
35.00
34.51
36.07
33.35
32.17
28.15
34.51
32.93
63
28.45
FCF yield (avg)%
9.51
10.65
12.19
15.08
13.67
12.13
9.71
11.35
13.30
13.55
10.48
12.13
12.16
63
20.23
FCF margin%
6.52
7.08
4.45
1.61
1.98
2.63
0.40
2.95
5.66
4.74
7.09
2.95
3.70
91
0.339
FCF / Net incomex
0.441
0.452
0.455
0.439
0.471
0.510
0.498
0.447
0.427
0.389
1.621
0.447
0.449
47
14.23
ROIC%
9.62
10.31
12.99
12.12
12.53
14.07
16.99
15.46
18.22
15.71
5.81
15.71
13.53
17
13.49
Return on equity%
27.06
29.06
26.38
28.35
30.15
29.93
28.12
25.57
24.75
23.18
7.67
25.57
27.59
69
23.98
Return on assets%
35.97
37.27
37.39
34.79
36.31
36.26
37.22
36.56
35.40
32.62
3.25
36.26
36.29
47
179.71
EPSVND
245.69
260.70
248.54
245.13
264.32
252.02
260.00
245.72
221.71
220.54
185.17
(3.56%)
(1.63%)
—
23.85
EPS growth%
22.11
19.25
16.98
17.22
19.58
21.23
20.77
21.73
21.80
20.95
28.40
21.23
20.86
93
279.10
Bookvalue per shVND
262.48
289.34
273.35
265.28
289.63
294.30
324.58
367.37
360.11
410.62
72.76
7.23%
5.64%
—
69.48
FCF per shareVND
56.68
54.69
51.25
55.72
61.07
62.88
59.71
60.29
62.37
62.30
303.17
0.40%
0.88%
—
112.16
Dividend per shVND
188.05
205.13
230.19
259.29
260.88
261.55
268.29
313.75
352.28
391.25
41.18
8.44%
7.47%
—
16.58
Div yield (avg)%
16.72
16.05
15.08
15.45
14.84
17.47
20.44
22.50
21.69
21.66
12.05
21.66
17.09
6
5.04
Payout ratio%
10.05
10.52
8.16
6.50
7.72
4.93
5.79
7.28
4.78
7.01
5.44
5.79
7.14
84
47.42
Shares (diluted)M
50.97
48.90
46.45
45.05
44.08
45.46
51.71
51.52
51.00
51.49
46.24
3.16%
(0.54%)
22
5.58
Buyback yield%
14.34
14.69
12.04
14.29
17.21
16.77
16.66
15.21
13.99
13.33
24.26
15.21
14.52
61
1.051
D/E ratiox
1.076
1.147
1.181
1.327
1.488
1.439
1.445
1.534
1.569
1.794
1.360
1.534
1.442
64
6.739
Enterprise valueVND B
16.86
18.87
17.29
18.28
16.61
15.90
17.62
18.53
19.40
21.62
11.74
5.40%
3.46%
74
18.41
LT debtVND B
31.08
34.68
35.04
33.75
35.83
36.00
36.36
41.37
45.13
44.87
15.66
4.60%
4.96%
64
Revenue
VND 19.06B
6.11%
1.00×
Cost of revenue
VND 9.014B
6.31%
1.02×
Operating expenses
VND 4.727B
6.13%
1.00×
Cash and investments
18.05%
Goodwill & intangibles
17.03%
Spread over hurdle
30.14%