36.71
RevenueVND B
35.82
36.59
37.09
38.48
39.33
40.69
41.72
42.30
43.05
44.95
40.75
2.71%
2.56%
11
29.50
Revenue growth%
12.62
9.90
9.01
11.91
12.57
10.13
7.30
6.75
3.77
5.93
11.40
6.75
9.46
95
6.55
Gross margin%
7.60
7.51
6.86
5.24
5.03
2.38
3.09
4.79
7.77
10.10
10.71
4.79
6.05
15
28.96
Operating margin%
7.32
7.92
5.20
5.71
2.94
2.71
3.07
4.50
4.05
2.27
11.59
3.07
4.27
54
2.04
Net margin%
18.10
18.04
15.53
18.26
17.68
17.44
14.53
14.28
13.80
15.34
21.48
14.53
16.49
23
6.373
P/E ratio (avg)x
51.74
50.95
54.00
57.64
64.98
74.53
89.77
89.24
103.8
105.4
20.66
89.77
69.75
13
17.27
EV/EBITx
27.17
29.56
31.54
31.52
33.58
32.80
28.51
30.36
31.92
32.91
31.96
31.92
31.53
40
13.20
FCF yield (avg)%
26.47
27.70
25.24
27.04
28.90
30.87
31.07
31.57
30.08
30.15
24.53
30.87
29.49
76
16.31
FCF margin%
10.08
10.66
8.85
10.34
8.90
11.11
13.09
12.00
10.40
8.18
22.73
11.11
10.37
65
1.139
FCF / Net incomex
0.971
0.866
0.893
0.903
0.942
1.021
1.065
1.016
1.054
0.959
1.671
1.021
0.965
37
6.84
ROIC%
8.62
8.20
7.40
4.59
5.10
2.10
4.52
2.94
4.57
3.96
5.39
3.96
4.58
81
5.98
Return on equity%
11.43
12.61
11.03
13.62
14.00
13.49
12.75
13.64
16.18
18.22
6.82
13.64
13.56
58
5.06
Return on assets%
21.77
24.68
27.28
27.47
27.84
28.68
27.29
24.87
24.23
26.68
19.03
26.68
26.98
76
288.45
EPSVND
133.00
125.33
121.60
115.91
114.04
116.35
108.31
117.93
114.34
99.88
321.11
(2.62%)
(3.58%)
—
25.06
EPS growth%
18.03
20.26
19.63
17.22
15.12
16.20
16.60
17.80
16.21
15.27
12.88
16.21
16.91
24
468.91
Bookvalue per shVND
343.50
310.11
318.62
349.78
381.28
361.69
352.84
360.61
354.66
361.55
267.89
(1.06%)
0.60%
—
417.13
FCF per shareVND
262.61
280.23
288.95
278.80
310.55
308.48
314.00
287.33
317.91
343.93
166.04
2.06%
2.39%
—
467.68
Dividend per shVND
418.98
409.30
463.85
451.51
432.38
478.93
458.56
445.52
510.36
585.86
103.32
6.26%
2.76%
—
27.35
Div yield (avg)%
28.88
28.52
28.26
30.50
33.11
33.39
31.29
28.83
27.64
29.52
17.19
29.52
29.20
92
9.32
Payout ratio%
2.30
1.72
0.40
0.40
2.23
4.90
6.63
4.80
4.03
6.15
29.10
4.90
3.16
95
44.99
Shares (diluted)M
55.89
65.37
75.07
86.13
93.17
110.4
123.4
137.3
157.0
165.7
46.16
12.20%
12.40%
28
28.19
Buyback yield%
9.47
12.36
14.22
15.67
13.48
14.63
11.93
9.54
11.10
10.00
10.13
11.10
12.14
46
0.680
D/E ratiox
0.189
0.184
0.201
0.230
0.236
0.243
0.253
0.298
0.284
0.285
0.454
0.284
0.239
72
45.22
Enterprise valueVND B
2.793
2.517
2.265
2.470
2.496
2.562
2.720
2.395
2.248
2.267
32.17
(1.90%)
(2.59%)
68
7.659
LT debtVND B
31.14
31.13
28.81
30.67
32.29
34.18
29.17
29.62
29.41
28.39
25.27
(2.54%)
(0.63%)
35
Revenue
VND 44.95B
2.56%
1.00×
Cost of revenue
VND 25.03B
2.17%
0.96×
Operating expenses
VND 7.037B
3.61%
1.11×
Goodwill & intangibles
16.62%
Cash and investments
16.13%