506.9
RevenueVND B
570.6
572.6
569.8
576.7
588.4
578.6
586.9
593.3
606.3
609.1
532.4
0.70%
0.87%
62
10.72
Revenue growth%
13.65
12.11
13.34
11.30
10.78
13.31
14.46
13.27
14.30
13.82
23.51
13.82
13.33
19
8.82
Gross margin%
3.64
1.08
0.40
2.59
5.53
7.56
4.65
5.26
7.87
7.62
8.00
7.56
4.96
64
8.59
Operating margin%
6.40
6.68
6.11
6.41
6.13
8.62
6.30
4.05
2.78
4.35
29.01
4.35
6.21
19
29.06
Net margin%
12.16
12.29
10.14
10.02
11.28
12.32
14.52
14.88
13.17
15.60
13.23
14.52
12.30
44
6.689
P/E ratio (avg)x
18.94
19.64
21.86
21.13
22.70
23.04
24.50
25.20
29.43
31.09
17.97
25.20
22.87
89
24.50
EV/EBITx
10.42
11.14
13.11
14.99
15.86
16.83
17.64
17.65
19.83
20.72
7.697
17.65
16.35
79
29.85
FCF yield (avg)%
10.04
8.74
10.83
11.93
11.88
12.29
15.21
16.80
14.17
12.63
24.68
14.17
12.11
75
24.87
FCF margin%
10.30
9.32
6.36
6.11
6.77
7.30
9.84
12.42
10.57
12.58
15.45
10.57
9.58
40
0.568
FCF / Net incomex
0.282
0.298
0.292
0.311
0.348
0.367
0.410
0.460
0.511
0.506
0.198
0.460
0.357
67
13.79
ROIC%
6.42
7.11
5.72
6.49
7.55
8.14
9.51
9.53
8.57
9.08
18.60
9.08
7.84
81
18.63
Return on equity%
18.39
19.89
19.47
20.45
18.50
15.78
18.23
16.98
18.27
16.18
29.77
16.98
18.33
37
13.21
Return on assets%
15.43
17.17
15.55
17.75
18.94
21.73
19.12
17.85
15.19
14.55
16.25
17.85
17.46
41
1,257
EPSVND
994.60
912.87
948.76
832.43
771.11
743.38
798.02
761.70
666.70
584.46
1,291
(5.39%)
(5.16%)
—
25.38
EPS growth%
32.88
35.49
38.32
38.23
37.79
36.35
36.93
36.66
38.08
35.18
26.11
36.66
36.80
65
450.20
Bookvalue per shVND
728.01
796.24
791.47
799.36
842.75
805.18
736.59
824.58
886.42
937.77
986.67
2.16%
2.05%
—
881.29
FCF per shareVND
1,649
1,798
2,099
2,460
2,478
2,940
3,303
3,294
3,318
3,827
885.75
9.08%
8.73%
—
995.20
Dividend per shVND
772.74
695.66
677.16
617.41
678.48
640.80
603.22
674.77
706.29
623.07
578.98
(1.69%)
(1.48%)
—
8.14
Div yield (avg)%
17.51
16.74
14.16
14.89
12.37
11.78
14.54
12.36
10.89
11.68
15.15
11.78
13.27
75
5.68
Payout ratio%
7.04
5.51
5.57
2.89
2.63
3.33
2.76
1.47
2.18
3.84
9.91
2.76
3.11
78
370.8
Shares (diluted)M
489.2
437.1
468.5
492.7
500.9
547.7
564.6
519.2
470.8
421.2
381.2
(3.41%)
(0.94%)
24
17.73
Buyback yield%
2.49
1.17
2.69
5.01
4.53
1.98
0.40
0.40
0.40
0.40
14.63
0.40
1.58
48
0.237
D/E ratiox
0.323
0.389
0.452
0.455
0.490
0.585
0.606
0.638
0.672
0.783
0.450
0.638
0.538
12
401.3
Enterprise valueVND B
380.6
348.7
327.7
343.2
354.9
348.2
304.7
293.1
259.6
253.8
359.4
(6.49%)
(3.76%)
81
736.3
LT debtVND B
158.5
150.6
137.5
146.4
140.4
142.0
147.7
140.4
154.8
145.5
532.9
0.72%
(0.97%)
88
Revenue
VND 609.1B
0.87%
1.00×
Cost of revenue
VND 372.0B
0.93%
1.01×
Operating expenses
VND 129.3B
0.68%
0.98×
Cash and investments
18.33%
Spread over hurdle
(0.56%)