86.07
RevenueVND B
69.47
72.11
76.40
81.60
86.69
92.13
94.27
97.43
100.1
103.5
89.93
3.60%
4.44%
15
21.58
Revenue growth%
11.15
8.94
9.05
10.76
11.61
11.14
9.89
11.57
12.05
11.37
15.79
11.37
11.15
48
18.04
Gross margin%
11.66
13.05
11.12
11.93
10.25
10.57
8.97
11.38
13.69
14.83
22.21
11.38
11.52
48
9.23
Operating margin%
7.18
7.61
6.59
6.87
5.03
7.04
9.40
12.30
14.16
12.97
24.91
12.30
7.40
94
4.83
Net margin%
24.33
24.96
23.13
25.32
28.02
29.52
30.17
32.75
32.54
31.05
18.83
31.05
28.77
56
14.85
P/E ratio (avg)x
33.46
36.34
36.73
35.97
37.13
38.47
42.29
42.84
40.42
42.11
21.55
42.11
37.80
36
31.70
EV/EBITx
46.40
54.25
65.32
64.64
66.28
78.21
78.00
86.31
85.41
101.3
29.25
85.41
72.14
86
25.88
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.49
4.28
2.01
3.97
3.44
6.10
11.24
3.97
2.25
39
21.40
FCF margin%
0.40
0.40
0.40
0.43
0.40
0.40
1.02
2.45
1.96
0.40
15.48
1.02
0.40
91
1.080
FCF / Net incomex
0.749
0.742
0.688
0.700
0.734
0.816
0.824
0.804
0.820
0.800
0.580
0.816
0.775
44
13.83
ROIC%
10.46
11.66
10.77
8.01
5.25
2.97
4.39
4.04
6.79
4.61
2.04
4.39
6.02
7
20.55
Return on equity%
13.43
14.93
14.66
14.05
12.25
14.71
12.53
15.48
17.43
17.60
21.26
15.48
14.69
8
6.05
Return on assets%
14.71
16.98
17.17
18.18
19.16
18.17
21.07
22.22
19.65
21.11
8.12
21.07
18.67
34
1,074
EPSVND
1,275
1,332
1,473
1,384
1,339
1,482
1,535
1,682
1,709
1,948
1,120
7.79%
5.78%
—
5.96
EPS growth%
11.02
13.72
14.64
12.29
9.89
7.74
4.87
3.28
5.56
6.83
15.07
5.56
8.81
88
373.42
Bookvalue per shVND
789.31
697.17
755.05
789.74
856.09
801.92
832.77
732.15
659.47
643.27
417.94
(5.56%)
(1.30%)
—
1,105
FCF per shareVND
452.70
432.07
437.96
422.69
446.84
436.49
452.19
449.36
494.61
478.80
475.80
1.39%
0.48%
—
726.91
Dividend per shVND
944.35
951.23
901.09
917.00
941.25
896.52
770.86
828.89
878.04
913.80
768.48
(0.59%)
(0.42%)
—
20.13
Div yield (avg)%
13.07
15.81
16.32
14.66
11.80
10.00
9.62
11.34
14.04
13.87
15.08
11.34
13.47
31
2.78
Payout ratio%
11.26
10.71
9.32
7.14
7.22
5.31
5.67
2.72
1.26
0.86
4.13
2.72
6.41
68
74.47
Shares (diluted)M
45.26
40.06
35.19
33.24
31.59
28.03
27.02
28.71
30.21
29.94
75.16
(1.06%)
(5.32%)
44
23.53
Buyback yield%
18.16
19.29
18.31
15.52
14.56
13.44
11.13
10.90
13.59
13.21
14.84
13.21
14.07
25
0.183
D/E ratiox
0.196
0.191
0.187
0.167
0.173
0.162
0.163
0.163
0.175
0.183
1.270
0.163
0.174
72
54.57
Enterprise valueVND B
102.3
108.3
117.5
116.6
138.4
161.0
179.1
204.2
233.4
250.8
92.39
12.62%
9.20%
64
92.45
LT debtVND B
41.23
40.74
40.85
46.76
48.90
48.91
58.46
58.43
59.57
62.92
37.79
5.17%
5.07%
36
Revenue
VND 103.5B
4.44%
1.00×
Cost of revenue
VND 49.09B
4.06%
0.96×
Operating expenses
VND 25.59B
4.69%
1.02×
Property and equipment
17.55%
Goodwill & intangibles
15.68%
Spread over hurdle
(4.26%)