39.79
RevenueVND B
47.68
49.79
51.80
54.21
57.82
61.11
63.39
66.96
70.33
75.48
42.96
5.48%
5.32%
26
25.96
Revenue growth%
17.58
17.66
20.23
17.46
18.84
18.60
21.26
18.45
19.49
19.65
22.28
19.49
18.72
13
26.81
Gross margin%
21.70
23.26
25.32
22.60
22.95
24.90
27.21
28.60
27.06
25.47
21.83
27.06
25.11
22
5.94
Operating margin%
5.51
7.71
8.91
8.08
8.82
6.25
7.89
10.14
12.30
12.63
22.12
10.14
8.45
22
10.23
Net margin%
20.31
18.60
20.87
21.74
18.80
17.63
19.81
17.17
14.93
14.11
17.09
17.17
18.70
23
17.20
P/E ratio (avg)x
29.76
27.49
28.31
26.29
24.54
23.11
21.19
20.35
20.08
21.61
10.04
21.19
23.82
91
18.68
EV/EBITx
50.79
50.47
51.46
57.53
55.48
57.21
66.28
69.97
82.13
96.74
25.76
69.97
57.37
25
10.44
FCF yield (avg)%
10.56
7.95
5.05
3.72
4.32
6.00
3.61
3.21
2.26
0.40
25.77
3.21
4.02
51
22.90
FCF margin%
18.12
17.67
17.89
17.39
20.32
17.98
20.26
22.98
23.18
24.20
29.99
22.98
19.19
76
1.401
FCF / Net incomex
2.215
2.515
2.800
3.340
3.642
3.796
4.065
4.618
5.308
5.528
1.674
4.618
3.719
62
9.77
ROIC%
9.04
11.05
11.72
14.26
13.26
14.86
14.83
16.47
18.82
17.16
15.38
16.47
14.55
34
8.36
Return on equity%
14.40
17.14
17.03
19.40
22.03
19.41
19.24
19.05
17.45
15.47
21.96
19.05
18.25
79
10.96
Return on assets%
31.56
30.81
30.49
32.07
29.75
31.02
31.18
28.21
29.84
26.97
17.69
29.84
30.65
6
840.32
EPSVND
1,878
1,970
2,272
2,654
3,029
2,957
3,246
3,747
4,000
4,193
890.81
6.72%
9.21%
—
29.96
EPS growth%
23.73
26.15
28.18
25.39
25.57
26.77
28.03
28.35
27.93
25.14
9.23
27.93
26.46
79
767.10
Bookvalue per shVND
302.38
326.69
368.85
363.24
387.72
358.24
384.30
357.88
355.56
389.81
989.17
0.11%
2.34%
—
259.44
FCF per shareVND
246.11
266.65
246.52
257.48
247.16
286.22
264.12
253.87
280.42
268.79
825.07
1.69%
2.28%
—
321.94
Dividend per shVND
1,310
1,497
1,785
1,942
2,049
1,989
2,301
2,638
2,670
2,905
528.03
7.23%
10.22%
—
9.56
Div yield (avg)%
4.83
7.49
6.20
7.55
8.55
9.99
12.12
9.97
11.79
9.79
28.49
9.99
9.17
80
8.63
Payout ratio%
19.81
19.35
20.61
23.45
22.39
24.26
22.68
23.13
22.69
23.43
28.69
23.13
22.68
63
78.31
Shares (diluted)M
82.74
73.19
68.68
71.36
68.41
61.66
67.17
73.53
76.89
71.81
76.93
0.97%
(1.49%)
71
20.98
Buyback yield%
17.20
17.70
19.63
16.96
14.79
16.33
14.87
13.30
11.64
9.41
29.62
13.30
15.60
51
1.023
D/E ratiox
1.132
1.244
1.233
1.245
1.167
1.136
1.266
1.357
1.453
1.525
1.167
1.357
1.244
59
53.43
Enterprise valueVND B
22.33
23.23
21.11
18.98
16.86
18.35
18.73
18.49
16.32
17.67
3.722
0.94%
(3.71%)
45
28.81
LT debtVND B
39.46
40.31
44.37
51.50
59.72
56.50
62.41
67.71
68.89
66.87
6.069
2.29%
5.12%
24
Revenue
VND 75.48B
5.32%
1.00×
Cost of revenue
VND 46.20B
5.40%
1.01×
Operating expenses
VND 14.32B
5.70%
1.04×
Property and equipment
16.59%
Goodwill & intangibles
15.97%
Spread over hurdle
(0.50%)