14.33
RevenueVND B
26.11
26.75
27.08
28.25
29.09
29.41
30.18
31.76
33.44
34.68
15.11
3.57%
3.26%
29
16.95
Revenue growth%
14.40
12.76
15.52
18.30
19.19
17.24
20.23
21.83
22.23
20.90
2.63
20.90
18.74
49
27.58
Gross margin%
3.46
1.09
0.40
1.73
4.58
3.26
3.83
6.73
4.25
3.63
10.63
3.83
3.54
87
27.70
Operating margin%
16.74
17.10
19.86
20.98
18.19
19.85
22.11
23.08
20.89
21.10
24.01
21.10
20.38
46
12.34
Net margin%
9.15
6.52
8.20
9.81
12.58
13.32
15.06
16.34
19.31
17.85
19.93
16.34
12.95
50
19.74
P/E ratio (avg)x
9.912
10.10
10.21
9.300
8.832
8.713
9.063
7.764
7.324
6.501
22.32
7.764
8.947
31
15.42
EV/EBITx
25.80
27.72
24.48
22.49
20.35
19.89
21.71
19.62
17.51
17.90
26.51
19.62
21.03
7
12.13
FCF yield (avg)%
22.35
19.77
21.91
19.35
20.72
20.37
19.20
19.85
17.86
17.38
10.47
19.20
19.81
35
7.44
FCF margin%
17.83
17.48
18.60
21.07
19.34
18.14
18.97
19.69
16.72
15.95
20.25
18.14
18.37
69
0.992
FCF / Net incomex
1.213
1.449
1.760
2.127
2.490
2.475
2.826
3.299
3.431
3.548
0.786
3.299
2.483
57
15.79
ROIC%
19.34
21.48
20.25
19.10
21.03
21.98
23.19
25.56
22.68
20.64
28.92
22.68
21.26
23
8.74
Return on equity%
4.49
5.21
2.48
1.26
2.21
1.24
3.71
2.00
3.25
0.51
29.16
2.00
2.34
49
13.73
Return on assets%
24.25
24.42
23.29
21.32
23.98
24.73
24.68
22.84
21.77
21.44
2.26
22.84
23.63
16
846.90
EPSVND
421.09
388.19
410.67
442.79
485.30
429.86
428.04
463.27
411.93
421.80
937.14
(2.77%)
(0.25%)
—
13.42
EPS growth%
17.94
18.84
18.33
19.25
21.69
23.18
21.23
19.91
21.28
23.66
22.44
21.28
20.57
68
878.92
Bookvalue per shVND
1,107
1,273
1,199
1,246
1,208
1,187
1,226
1,209
1,138
1,114
1,000
(1.61%)
0.37%
—
838.85
FCF per shareVND
821.01
944.95
1,026
1,233
1,433
1,401
1,506
1,802
1,865
2,071
1,012
7.65%
10.92%
—
667.91
Dividend per shVND
455.30
462.99
454.43
533.24
516.67
544.84
655.02
659.94
742.29
854.17
312.51
10.58%
7.34%
—
27.65
Div yield (avg)%
6.52
7.07
9.57
11.25
11.70
8.73
9.29
11.16
8.81
8.41
28.54
8.81
9.05
36
14.17
Payout ratio%
31.36
29.01
28.59
29.71
28.92
29.76
27.59
26.76
28.30
30.69
18.33
28.30
28.96
69
16.70
Shares (diluted)M
25.66
29.22
33.69
35.94
40.14
48.58
53.61
57.35
69.79
84.33
16.06
16.00%
14.52%
16
19.68
Buyback yield%
6.97
4.72
4.77
2.12
0.88
3.51
3.87
4.42
3.90
4.35
20.97
3.90
4.13
48
1.722
D/E ratiox
0.988
0.946
1.045
0.997
0.998
1.018
1.131
1.097
1.129
1.122
1.748
1.122
1.031
42
38.99
Enterprise valueVND B
27.19
25.21
24.06
22.50
22.56
20.28
20.69
21.22
19.71
20.20
31.33
(2.18%)
(3.64%)
7
4.532
LT debtVND B
44.37
41.99
43.94
48.15
45.89
52.19
59.45
67.11
63.14
62.14
13.68
6.25%
3.45%
11
Revenue
VND 34.68B
3.26%
1.00×
Cost of revenue
VND 23.13B
3.15%
0.99×
Operating expenses
VND 6.861B
3.35%
1.01×
Property and equipment
18.18%
Spread over hurdle
(6.90%)