396.9
RevenueVND B
1,321
1,361
1,337
1,374
1,358
1,400
1,440
1,450
1,452
1,475
411.2
1.66%
1.23%
73
27.60
Revenue growth%
0.40
0.40
0.40
3.32
2.19
3.01
1.66
1.41
0.40
2.79
17.96
1.66
1.53
43
25.90
Gross margin%
20.76
19.10
16.34
19.33
19.53
19.04
18.63
18.21
17.54
15.28
10.80
18.21
18.83
90
5.31
Operating margin%
12.60
10.71
10.56
11.88
13.56
12.97
14.01
13.78
14.34
16.13
21.18
14.01
13.27
72
3.72
Net margin%
2.73
1.85
1.47
1.90
3.44
3.30
5.05
4.22
2.52
5.33
27.09
4.22
3.01
71
20.70
P/E ratio (avg)x
16.23
16.65
18.78
19.48
20.58
22.83
20.99
21.21
22.35
20.50
29.82
21.21
20.54
28
24.24
EV/EBITx
17.68
17.78
19.30
21.20
22.46
22.44
23.42
26.28
27.51
30.42
19.18
26.28
22.45
42
11.86
FCF yield (avg)%
0.40
1.10
0.40
2.44
1.82
1.02
1.92
2.23
1.97
0.68
26.31
1.92
1.46
42
16.44
FCF margin%
10.21
10.67
8.31
10.74
9.12
8.31
7.17
8.79
8.07
6.50
5.68
8.07
8.55
28
0.984
FCF / Net incomex
1.096
1.310
1.289
1.407
1.669
1.677
2.020
2.020
2.421
2.785
1.644
2.020
1.673
86
22.39
ROIC%
14.83
14.36
16.37
16.99
14.48
17.30
14.50
13.45
14.09
15.41
15.59
14.50
14.67
44
13.55
Return on equity%
10.92
9.17
7.21
4.90
6.58
8.33
8.05
6.19
6.20
3.98
11.23
6.20
6.89
93
19.64
Return on assets%
12.98
11.17
13.54
15.56
16.96
15.74
18.69
18.80
17.21
15.51
21.94
17.21
15.65
81
434.46
EPSVND
596.87
609.17
656.09
617.04
666.97
633.78
612.05
561.75
495.36
488.01
480.37
(6.06%)
(1.31%)
—
26.28
EPS growth%
14.48
14.93
16.83
17.68
16.24
14.09
13.06
15.83
18.45
21.21
11.44
15.83
16.04
71
429.97
Bookvalue per shVND
749.22
733.59
782.06
840.27
761.32
773.43
825.50
898.34
969.77
1,069
737.21
7.03%
3.24%
—
903.04
FCF per shareVND
578.41
542.19
557.51
525.32
528.32
579.72
591.74
554.98
592.57
613.47
1,015
3.03%
0.95%
—
1,118
Dividend per shVND
1,619
1,670
1,586
1,527
1,520
1,791
1,937
2,133
2,338
2,401
966.49
9.58%
4.57%
—
18.28
Div yield (avg)%
25.69
26.10
24.22
26.52
28.24
26.79
29.74
32.50
33.14
32.91
28.43
32.50
27.52
79
27.42
Payout ratio%
24.78
25.01
24.12
21.53
20.72
22.35
19.98
22.14
20.62
18.70
17.20
20.62
21.84
25
229.7
Shares (diluted)M
285.2
328.8
352.5
338.3
397.2
453.3
524.3
562.4
579.5
568.3
223.4
7.43%
7.24%
87
11.60
Buyback yield%
18.48
16.29
17.39
19.89
21.05
19.19
20.89
22.99
20.49
19.05
9.62
20.49
19.54
94
0.491
D/E ratiox
0.393
0.401
0.357
0.358
0.326
0.344
0.352
0.348
0.320
0.322
0.112
0.344
0.350
85
110.9
Enterprise valueVND B
374.1
393.3
408.9
388.3
421.6
370.6
356.8
350.7
334.3
340.8
567.5
(4.16%)
(0.06%)
47
528.2
LT debtVND B
676.2
724.4
671.2
609.5
554.0
539.1
606.9
667.8
748.7
786.7
135.1
7.27%
0.57%
95
Revenue
VND 1.475T
1.23%
1.00×
Cost of revenue
VND 755.6B
1.32%
1.01×
Operating expenses
VND 294.5B
1.12%
0.99×
Property and equipment
19.85%
Cash and investments
15.87%
Spread over hurdle
25.47%