85.28
RevenueVND B
160.4
167.1
172.1
173.8
174.4
178.5
185.5
193.1
196.0
196.6
92.20
2.42%
2.46%
77
17.14
Revenue growth%
0.57
2.20
4.89
5.97
3.38
2.93
1.29
1.68
1.69
3.24
10.76
1.69
2.57
85
19.84
Gross margin%
15.73
18.13
17.65
17.21
14.29
13.12
15.60
17.05
19.52
17.51
25.67
17.05
17.13
64
10.38
Operating margin%
22.63
19.88
18.75
16.77
17.19
14.69
16.02
17.48
20.33
18.93
24.04
17.48
18.12
72
25.88
Net margin%
18.47
21.14
19.28
16.43
14.34
15.14
16.08
16.32
18.35
18.01
12.03
16.32
17.22
81
25.42
P/E ratio (avg)x
11.63
10.53
10.38
9.978
9.027
8.362
7.841
6.697
6.278
5.395
25.82
6.697
8.694
61
37.97
EV/EBITx
11.74
11.30
12.03
11.37
12.34
12.35
13.36
12.91
12.30
11.78
31.49
12.35
12.17
22
27.08
FCF yield (avg)%
16.77
19.38
21.10
23.69
23.45
21.17
19.65
21.32
20.88
20.38
17.16
20.88
20.99
68
15.55
FCF margin%
22.92
25.84
23.40
22.91
21.04
23.70
26.33
25.95
27.68
29.67
18.78
26.33
24.77
19
1.011
FCF / Net incomex
1.308
1.518
1.710
1.694
1.689
1.886
1.985
1.913
1.902
2.119
1.534
1.913
1.798
50
12.60
ROIC%
9.15
10.93
12.46
14.94
16.62
18.68
19.76
20.27
20.81
17.95
5.54
19.76
17.29
47
23.55
Return on equity%
7.10
4.68
5.91
7.90
8.56
9.64
9.34
6.62
5.29
7.83
13.85
7.83
7.46
37
20.96
Return on assets%
17.23
17.81
17.96
19.36
20.30
21.09
18.49
18.19
18.41
17.09
21.47
18.41
18.30
26
461.99
EPSVND
243.47
232.10
232.44
219.60
213.92
234.03
266.80
306.28
318.86
370.49
477.46
11.61%
5.57%
—
20.13
EPS growth%
19.97
17.28
14.48
13.26
10.76
9.17
10.09
9.81
10.00
9.39
2.84
9.81
10.42
22
204.10
Bookvalue per shVND
250.60
219.76
204.39
187.31
195.10
189.20
201.66
206.21
183.63
193.01
93.22
(0.22%)
(3.28%)
—
429.28
FCF per shareVND
198.23
196.84
193.55
212.86
237.02
260.60
292.93
327.34
313.85
302.12
206.79
4.97%
5.82%
—
353.44
Dividend per shVND
608.04
739.26
775.76
941.87
1,019
1,187
1,388
1,471
1,451
1,664
334.55
10.30%
10.61%
—
11.53
Div yield (avg)%
8.44
6.87
4.43
1.75
3.72
5.85
7.77
5.39
6.74
7.31
10.74
6.74
6.29
38
21.52
Payout ratio%
3.34
6.32
8.66
10.67
9.57
9.30
9.17
7.56
10.34
11.33
21.50
9.30
9.23
52
298.0
Shares (diluted)M
272.6
297.3
309.7
281.1
304.4
331.8
309.2
300.4
304.3
274.3
298.5
(2.06%)
(0.60%)
27
6.61
Buyback yield%
17.02
19.90
18.89
17.66
18.22
19.45
20.59
18.32
20.59
21.02
4.79
20.59
19.17
15
0.759
D/E ratiox
1.346
1.386
1.465
1.608
1.819
1.943
1.993
2.057
2.038
2.079
0.539
2.038
1.881
29
156.8
Enterprise valueVND B
217.7
212.4
186.6
193.8
175.4
186.7
202.5
206.0
201.3
188.3
65.52
1.42%
(2.66%)
50
16.08
LT debtVND B
61.60
58.15
54.22
59.40
54.05
50.34
45.75
47.35
49.57
46.89
218.3
(2.80%)
(3.81%)
52
Revenue
VND 196.6B
2.46%
1.00×
Cost of revenue
VND 128.6B
2.46%
1.00×
Operating expenses
VND 38.52B
2.85%
1.04×
Cash and investments
16.80%