189.6
RevenueVND B
1,880
1,973
2,049
2,152
2,216
2,336
2,478
2,557
2,736
2,859
202.9
5.23%
4.73%
75
6.90
Revenue growth%
23.40
20.90
21.76
18.99
20.00
22.23
23.66
24.73
23.61
23.16
17.62
23.61
22.70
22
8.27
Gross margin%
15.64
15.21
15.92
16.25
15.79
18.29
17.42
20.36
23.02
23.24
14.66
20.36
16.84
92
27.31
Operating margin%
8.67
10.06
9.52
8.85
6.08
4.91
3.72
5.93
4.73
3.62
7.89
4.73
6.01
55
2.77
Net margin%
9.13
9.41
11.03
12.36
10.94
11.47
13.84
16.56
16.97
17.69
4.25
16.56
11.91
55
14.77
P/E ratio (avg)x
7.522
7.363
7.696
8.403
7.636
7.794
7.547
7.604
8.518
8.887
15.48
7.794
7.666
95
8.830
EV/EBITx
26.33
31.41
31.22
31.10
30.76
29.68
33.91
39.51
46.39
45.04
12.97
39.51
31.32
89
10.69
FCF yield (avg)%
26.14
28.45
25.97
24.11
26.57
24.11
21.37
21.59
20.74
19.30
25.85
21.37
24.11
27
12.95
FCF margin%
17.68
15.06
15.02
16.29
17.72
20.61
19.53
20.10
17.31
20.17
20.87
20.10
17.70
29
0.282
FCF / Net incomex
1.502
1.721
1.660
1.684
1.739
1.778
2.056
2.099
2.070
2.272
1.194
2.070
1.758
67
19.08
ROIC%
4.02
4.11
2.66
1.11
1.39
0.40
2.79
3.83
4.64
2.53
15.69
2.79
2.72
88
13.83
Return on equity%
8.25
9.34
11.90
11.33
13.32
10.81
10.53
8.86
10.16
11.86
24.99
10.53
10.67
33
12.60
Return on assets%
25.63
23.73
26.01
27.73
26.06
25.47
26.09
26.58
24.10
22.85
5.26
25.47
25.82
41
946.83
EPSVND
6,155
6,786
7,485
8,028
7,973
8,280
9,487
9,947
10,599
10,675
1,055
6.01%
7.17%
—
18.48
EPS growth%
27.11
29.97
28.35
29.36
27.62
27.91
25.40
26.05
24.17
25.40
20.37
25.40
27.36
10
3,186
Bookvalue per shVND
2,744
3,155
3,448
3,243
3,279
3,194
3,287
3,097
3,303
3,616
1,268
1.98%
3.93%
—
2,224
FCF per shareVND
2,228
2,225
2,542
2,464
2,670
3,063
2,867
3,174
2,947
3,173
1,626
3.51%
4.24%
—
4,798
Dividend per shVND
4,619
4,118
3,774
4,018
3,803
3,398
3,516
3,635
3,566
3,339
4,475
(2.57%)
(2.78%)
—
21.10
Div yield (avg)%
22.84
23.67
23.33
23.63
22.39
22.01
22.43
21.27
19.93
22.23
29.28
22.01
22.41
90
20.25
Payout ratio%
3.28
1.64
0.40
0.40
0.40
1.96
2.14
2.86
1.53
1.47
13.19
1.96
1.58
48
196.2
Shares (diluted)M
155.1
160.0
169.1
184.1
174.9
159.3
168.6
158.4
169.9
163.1
186.7
(1.38%)
1.38%
8
6.09
Buyback yield%
9.60
12.45
13.06
12.04
10.79
7.99
7.24
7.15
9.40
8.49
15.43
7.99
9.50
45
0.654
D/E ratiox
0.925
0.794
0.686
0.643
0.617
0.618
0.664
0.614
0.594
0.545
0.623
0.614
0.631
55
1,893
Enterprise valueVND B
4,008
4,530
4,522
5,273
5,223
5,752
5,678
6,750
6,603
6,849
1,454
5.57%
5.78%
50
2,214
LT debtVND B
3,312
3,853
4,079
4,892
5,632
5,830
5,839
6,161
7,003
6,938
1,793
4.26%
8.91%
8
Revenue
VND 2.859T
4.73%
1.00×
Cost of revenue
VND 1.368T
4.69%
1.00×
Operating expenses
VND 703.0B
4.94%
1.02×
Property and equipment
16.53%
Spread over hurdle
(1.34%)