13.94
RevenueVND B
25.31
26.88
28.35
29.92
32.15
33.52
35.96
38.53
40.87
42.50
14.28
5.74%
5.97%
14
27.62
Revenue growth%
4.43
6.66
3.82
2.28
0.96
0.40
0.40
3.38
4.99
6.71
21.95
3.38
3.60
20
11.99
Gross margin%
23.96
22.16
24.43
26.94
27.92
30.36
31.34
30.77
29.09
31.84
26.38
30.77
28.51
27
13.99
Operating margin%
22.35
19.75
19.05
18.55
18.50
18.59
19.37
21.66
22.89
22.59
10.68
21.66
19.56
6
6.08
Net margin%
6.22
8.10
5.62
4.09
4.09
6.24
9.06
9.67
10.32
9.51
26.07
9.51
7.17
70
27.42
P/E ratio (avg)x
18.60
21.23
22.90
24.43
24.27
26.27
26.64
28.45
25.80
29.10
8.314
26.64
25.12
66
11.62
EV/EBITx
34.15
31.92
30.08
31.66
30.29
27.76
24.38
25.89
26.70
23.80
8.714
25.89
28.92
6
12.18
FCF yield (avg)%
6.07
6.61
3.85
3.52
0.63
0.40
0.40
0.99
2.58
3.83
10.19
0.99
3.05
83
25.36
FCF margin%
3.82
3.69
0.84
3.20
3.96
6.67
7.01
9.05
9.59
12.05
8.75
9.05
5.31
89
1.744
FCF / Net incomex
0.299
0.312
0.307
0.373
0.386
0.393
0.455
0.463
0.560
0.591
1.257
0.463
0.390
85
17.68
ROIC%
9.10
8.63
11.17
8.98
10.99
10.57
13.13
10.75
10.40
13.07
8.26
10.75
10.66
49
26.10
Return on equity%
4.13
5.24
4.75
3.92
5.29
3.72
4.02
2.56
1.43
0.50
23.48
2.56
3.97
34
13.28
Return on assets%
19.59
20.81
21.46
18.71
18.71
21.40
24.36
26.78
25.34
26.98
18.02
25.34
21.43
89
145.17
EPSVND
236.44
216.09
247.45
229.42
257.01
238.35
246.88
268.78
252.00
288.73
158.73
2.35%
1.70%
—
3.36
EPS growth%
3.49
3.00
4.35
3.45
0.83
0.40
1.01
0.40
0.40
0.40
29.28
0.40
0.92
73
44.88
Bookvalue per shVND
172.48
183.46
176.04
203.86
195.97
208.87
229.83
227.93
262.43
256.24
95.30
5.51%
5.29%
—
146.82
FCF per shareVND
134.36
148.53
152.61
166.61
185.33
199.81
198.76
220.93
221.38
224.30
73.16
3.89%
5.03%
—
193.13
Dividend per shVND
254.95
249.16
278.43
266.52
293.38
302.52
282.61
316.18
328.79
331.83
262.10
2.49%
2.55%
—
2.96
Div yield (avg)%
22.40
20.16
20.77
19.37
17.55
15.48
18.05
18.98
19.40
18.39
18.63
18.39
19.18
36
6.18
Payout ratio%
32.01
30.16
29.71
29.19
30.08
30.49
32.96
31.27
29.60
27.97
12.02
30.49
30.12
90
69.81
Shares (diluted)M
81.92
86.92
95.65
85.37
85.74
77.10
78.63
83.63
84.82
82.30
71.30
(0.81%)
(0.18%)
9
10.39
Buyback yield%
18.87
17.31
15.09
13.15
15.99
18.19
19.23
21.27
19.39
18.59
11.17
19.23
18.39
23
0.609
D/E ratiox
1.600
1.659
1.821
1.875
2.016
2.208
2.063
2.267
2.410
2.389
1.332
2.267
2.040
53
13.36
Enterprise valueVND B
47.83
52.68
61.86
61.85
71.58
84.97
96.73
113.0
113.9
115.4
16.70
10.02%
9.99%
82
7.495
LT debtVND B
22.33
24.19
26.51
27.27
26.69
28.78
30.38
32.50
31.69
33.90
13.83
4.90%
5.37%
17
Revenue
VND 42.50B
5.97%
1.00×
Cost of revenue
VND 21.08B
5.56%
0.96×
Operating expenses
VND 8.000B
6.27%
1.03×
Cash and investments
14.99%
Spread over hurdle
27.23%