10.24
RevenueVND B
76.56
78.39
78.45
79.35
79.21
82.29
84.02
84.06
84.55
88.19
11.40
2.17%
1.48%
79
23.18
Revenue growth%
28.29
25.92
26.93
27.30
25.23
23.47
25.90
23.53
21.23
22.16
4.80
23.47
25.57
70
27.27
Gross margin%
31.40
29.24
26.75
29.23
28.67
30.70
32.06
32.31
31.83
29.67
23.54
31.83
30.19
34
12.50
Operating margin%
14.54
17.13
16.42
18.72
20.10
20.32
22.68
20.11
21.09
23.91
22.07
21.09
20.10
23
4.59
Net margin%
26.00
24.24
26.39
26.03
24.45
25.30
22.47
22.94
19.99
18.02
14.68
22.47
24.35
84
25.72
P/E ratio (avg)x
23.20
22.90
21.78
24.95
25.92
25.04
24.09
25.63
26.53
24.67
6.185
25.04
24.81
18
17.93
EV/EBITx
40.73
46.31
47.15
56.05
67.07
74.23
82.92
98.49
119.4
118.1
15.42
98.49
70.65
79
10.63
FCF yield (avg)%
29.00
29.58
27.55
24.91
25.25
23.59
21.32
21.34
18.88
18.28
28.63
21.32
24.25
54
6.16
FCF margin%
8.72
10.29
7.81
9.42
9.85
7.88
9.56
8.13
10.98
11.04
15.98
9.56
9.49
19
1.181
FCF / Net incomex
0.201
0.203
0.209
0.236
0.224
0.238
0.215
0.233
0.234
0.241
1.335
0.234
0.228
72
24.85
ROIC%
26.76
29.36
29.13
27.47
26.64
24.21
22.78
23.87
21.14
19.05
13.76
22.78
25.42
56
24.67
Return on equity%
6.56
4.51
3.07
0.40
2.99
5.46
4.32
2.77
3.55
3.46
11.39
3.55
3.50
49
2.34
Return on assets%
2.15
4.89
4.97
4.53
6.18
5.51
4.16
4.40
2.45
4.27
8.92
4.27
4.47
39
151.34
EPSVND
302.50
286.68
329.67
313.14
345.75
374.41
350.40
336.19
385.60
406.96
167.00
3.31%
2.76%
—
12.63
EPS growth%
22.88
20.22
20.18
18.94
20.83
19.27
19.65
20.73
19.66
22.31
15.09
19.66
20.20
81
92.51
Bookvalue per shVND
121.31
124.58
137.96
154.53
169.08
185.88
171.26
159.57
148.72
155.32
130.76
(1.68%)
3.62%
—
118.97
FCF per shareVND
267.66
277.45
258.70
252.33
235.95
225.31
243.66
264.48
286.64
292.14
187.43
4.36%
1.64%
—
78.64
Dividend per shVND
307.88
320.76
347.43
399.61
444.09
480.07
476.37
512.18
536.54
617.80
166.48
6.83%
9.23%
—
25.08
Div yield (avg)%
13.54
14.69
12.92
11.51
12.10
10.50
13.19
12.91
11.44
13.58
17.05
12.91
12.92
28
21.60
Payout ratio%
19.21
17.02
17.67
17.74
20.49
20.48
18.20
16.31
13.52
12.83
14.27
16.31
17.70
12
96.97
Shares (diluted)M
108.8
99.59
100.1
99.71
95.88
101.9
109.5
98.53
89.68
90.73
94.68
(1.10%)
(1.08%)
89
27.95
Buyback yield%
9.29
8.13
10.21
12.59
11.44
11.65
10.73
12.95
10.77
10.51
18.15
10.77
10.75
23
1.615
D/E ratiox
0.524
0.471
0.529
0.582
0.643
0.695
0.727
0.820
0.805
0.860
1.549
0.805
0.669
25
59.41
Enterprise valueVND B
3.364
3.436
3.689
4.070
4.124
4.096
4.368
5.001
5.257
5.453
33.16
5.75%
5.90%
93
11.11
LT debtVND B
26.03
26.18
29.04
31.20
32.92
34.88
38.46
37.90
39.38
43.23
16.19
5.60%
5.63%
93
Revenue
VND 88.19B
1.48%
1.00×
Cost of revenue
VND 41.97B
1.29%
0.98×
Operating expenses
VND 17.42B
1.96%
1.05×
Cash and investments
15.44%
Return on capital
121.45%
Spread over hurdle
106.06%