20.68
RevenueVND B
124.2
135.2
146.9
156.1
170.8
184.0
197.9
216.3
232.4
251.1
22.20
8.01%
7.90%
43
24.35
Revenue growth%
17.72
18.24
20.38
21.75
23.03
25.43
22.66
21.39
19.71
20.67
29.24
21.39
21.03
10
12.13
Gross margin%
28.41
25.68
28.65
26.57
29.40
28.65
26.00
25.83
28.23
27.41
26.10
27.41
27.82
13
18.86
Operating margin%
21.74
22.99
22.13
24.00
21.47
23.15
24.16
25.77
23.21
21.81
23.11
23.21
23.07
55
15.23
Net margin%
13.91
15.92
13.06
12.49
12.36
10.51
7.92
8.64
9.93
10.81
17.13
9.93
11.58
27
28.02
P/E ratio (avg)x
11.41
11.53
12.63
13.37
15.15
14.92
15.30
15.81
17.85
18.96
29.77
15.81
15.03
68
26.70
EV/EBITx
32.04
30.48
32.81
38.20
42.07
45.08
50.54
55.40
56.29
58.45
16.82
55.40
43.58
90
23.98
FCF yield (avg)%
34.05
35.83
33.10
30.96
28.79
26.83
28.78
27.05
26.00
23.88
12.58
26.83
28.78
60
27.77
FCF margin%
11.83
10.10
11.51
11.47
9.28
7.53
6.33
4.98
4.00
4.05
12.67
4.98
8.41
60
1.072
FCF / Net incomex
0.516
0.581
0.663
0.635
0.608
0.682
0.664
0.653
0.649
0.714
1.563
0.664
0.651
60
28.79
ROIC%
28.51
26.73
24.60
22.84
25.41
26.55
24.36
22.26
21.07
18.49
29.48
22.26
24.48
32
28.94
Return on equity%
26.03
26.35
27.14
28.23
25.33
25.00
25.88
28.06
30.56
28.82
26.94
28.06
26.74
69
16.81
Return on assets%
9.03
10.42
12.99
14.54
12.45
10.56
10.99
11.86
12.42
14.88
28.92
11.86
12.14
33
993.21
EPSVND
919.73
879.88
918.42
806.29
893.15
906.56
952.71
955.85
872.91
771.33
1,074
(2.89%)
(1.18%)
—
18.07
EPS growth%
13.13
15.97
15.38
15.00
14.05
16.58
18.42
18.33
16.58
13.79
5.54
16.58
15.67
53
353.59
Bookvalue per shVND
257.93
254.57
266.36
239.30
248.48
251.79
270.04
287.89
319.03
323.26
327.07
5.40%
2.64%
—
974.33
FCF per shareVND
931.98
996.66
961.89
926.25
947.41
859.39
915.08
968.58
952.13
991.58
1,192
0.92%
0.50%
—
222.40
Dividend per shVND
580.85
580.15
626.00
678.07
651.52
645.00
554.19
516.28
554.68
530.51
1,189
(4.03%)
(0.08%)
—
13.13
Div yield (avg)%
25.01
27.20
24.99
22.69
23.68
26.07
26.80
27.35
25.14
28.11
27.10
26.80
25.61
88
6.26
Payout ratio%
11.15
8.25
7.85
5.14
4.55
2.88
0.72
1.67
1.72
0.40
18.10
1.67
3.72
16
95.83
Shares (diluted)M
145.4
150.1
161.2
188.1
184.9
193.6
202.3
237.0
255.6
267.3
98.07
7.65%
8.01%
41
28.02
Buyback yield%
1.54
3.99
2.36
5.12
6.28
4.49
5.65
8.29
7.01
7.46
25.24
7.01
5.38
7
1.631
D/E ratiox
1.158
1.277
1.149
1.292
1.390
1.383
1.320
1.236
1.176
1.221
1.094
1.236
1.256
51
180.9
Enterprise valueVND B
150.5
136.4
127.2
118.1
118.3
108.0
99.13
105.1
98.80
89.90
139.3
(5.35%)
(4.13%)
23
184.1
LT debtVND B
244.9
236.5
221.6
227.3
242.2
224.7
253.3
289.8
284.4
267.0
155.4
1.97%
1.89%
73
Revenue
VND 251.1B
7.90%
1.00×
Cost of revenue
VND 123.9B
8.21%
1.03×
Operating expenses
VND 43.32B
7.40%
0.95×
Cash and investments
15.19%
Spread over hurdle
18.74%