45.42
RevenueVND B
61.59
62.18
62.18
63.04
65.37
66.73
68.26
68.48
70.65
71.50
50.53
1.81%
1.40%
41
9.43
Revenue growth%
20.75
21.22
19.44
19.37
17.21
18.87
16.83
18.69
18.80
19.65
17.04
18.80
19.12
62
5.80
Gross margin%
12.15
11.53
11.74
9.90
11.87
12.79
10.10
10.52
8.75
8.51
28.50
10.10
11.02
24
28.39
Operating margin%
27.90
26.78
24.47
25.67
24.83
26.78
27.11
25.83
25.76
23.35
3.46
25.83
25.79
85
27.01
Net margin%
14.75
14.66
16.75
17.03
16.36
15.02
16.81
16.39
16.16
14.68
11.51
16.16
16.26
48
22.97
P/E ratio (avg)x
23.38
24.02
23.32
22.07
20.23
18.37
19.54
20.33
21.05
20.14
27.98
20.14
20.69
55
29.00
EV/EBITx
10.01
10.60
10.54
12.00
11.98
11.73
13.89
14.19
16.06
16.14
31.28
14.19
11.99
24
18.72
FCF yield (avg)%
4.91
7.43
9.98
11.41
12.18
9.28
9.17
8.74
11.22
13.25
5.13
9.28
9.63
18
28.63
FCF margin%
33.42
31.76
30.90
29.68
28.31
26.07
23.28
23.32
25.08
26.20
19.93
25.08
27.26
24
1.390
FCF / Net incomex
1.085
1.230
1.389
1.292
1.367
1.359
1.384
1.284
1.435
1.486
0.661
1.384
1.363
74
28.40
ROIC%
23.23
20.55
18.18
15.63
13.50
12.53
15.10
15.47
13.70
13.89
20.16
13.89
15.28
28
13.94
Return on equity%
33.27
33.62
31.66
31.72
31.35
32.81
33.30
32.94
31.79
29.98
6.44
32.81
32.30
61
20.18
Return on assets%
14.45
16.97
19.77
21.77
21.45
22.39
22.74
22.19
24.00
21.69
27.81
22.39
21.73
48
396.37
EPSVND
402.80
400.38
388.28
415.65
378.52
341.39
313.85
272.65
278.60
257.42
415.48
(7.42%)
(5.50%)
—
14.38
EPS growth%
15.13
17.45
16.67
13.79
11.22
8.63
6.54
5.21
8.20
7.65
20.03
7.65
9.93
64
666.58
Bookvalue per shVND
281.84
253.21
233.21
211.56
226.18
250.42
239.86
270.22
246.43
220.91
1,078
(0.47%)
(3.02%)
—
299.80
FCF per shareVND
908.81
876.42
860.93
836.96
785.14
834.68
710.01
664.22
684.04
667.84
1,061
(3.18%)
(3.26%)
—
174.81
Dividend per shVND
1,366
1,422
1,599
1,786
1,764
1,836
2,112
2,424
2,457
2,623
177.65
8.26%
7.27%
—
21.15
Div yield (avg)%
6.39
7.26
5.67
4.17
2.27
1.67
0.40
0.40
2.84
1.10
16.28
1.10
2.56
46
16.09
Payout ratio%
12.01
10.54
10.88
11.83
12.01
9.49
6.68
7.38
5.40
7.09
22.33
7.09
10.01
43
38.04
Shares (diluted)M
47.67
53.25
52.29
62.40
73.25
73.11
78.26
83.34
93.71
112.0
39.54
8.86%
10.10%
11
19.39
Buyback yield%
27.01
27.43
27.31
25.33
25.86
23.49
21.11
19.74
18.62
16.36
25.37
19.74
24.41
12
1.563
D/E ratiox
0.628
0.580
0.616
0.600
0.637
0.570
0.554
0.585
0.515
0.548
0.796
0.554
0.583
19
54.16
Enterprise valueVND B
18.50
16.46
15.34
13.80
14.01
13.31
14.64
13.19
12.38
13.57
2.872
(0.64%)
(3.24%)
5
17.10
LT debtVND B
30.22
30.88
35.03
36.23
39.15
42.21
45.12
47.42
53.32
51.57
11.61
5.67%
5.46%
87
Revenue
VND 71.50B
1.40%
1.00×
Cost of revenue
VND 36.35B
1.37%
1.00×
Operating expenses
VND 15.42B
1.54%
1.01×
Goodwill & intangibles
15.53%
Spread over hurdle
15.52%