25.19
RevenueVND B
44.09
45.39
45.12
46.76
46.80
46.32
47.61
49.37
50.35
51.95
26.56
2.11%
1.61%
62
3.74
Revenue growth%
31.00
30.51
30.34
31.67
32.26
32.60
34.61
35.67
34.42
33.90
19.63
34.42
32.43
72
5.12
Gross margin%
11.38
13.03
13.00
10.38
7.62
9.28
8.03
10.38
10.19
9.26
9.23
9.28
10.29
30
20.42
Operating margin%
26.91
24.47
24.49
23.59
24.27
27.15
28.08
29.14
28.05
30.13
19.32
28.08
27.03
57
13.66
Net margin%
10.83
8.55
10.29
7.99
5.27
4.63
4.79
2.10
0.40
0.40
19.98
2.10
5.03
23
35.95
P/E ratio (avg)x
15.03
17.49
18.46
17.93
18.95
20.28
21.04
20.07
20.46
20.72
17.45
20.46
19.51
33
6.686
EV/EBITx
10.95
9.362
9.548
10.09
10.64
9.407
10.04
9.239
9.165
8.779
9.647
9.239
9.478
91
27.17
FCF yield (avg)%
17.24
14.80
13.44
11.90
13.22
12.23
11.34
13.75
11.24
13.69
18.20
12.23
13.33
63
18.48
FCF margin%
21.54
23.14
24.27
26.18
28.55
27.38
27.98
30.27
29.91
29.75
20.58
29.75
27.68
31
1.578
FCF / Net incomex
1.229
1.235
1.231
1.258
1.183
1.034
0.970
0.988
0.936
0.880
0.782
0.970
1.108
17
20.99
ROIC%
24.99
24.33
25.35
27.12
26.61
27.10
25.72
27.59
24.68
25.28
20.83
25.72
25.54
79
18.21
Return on equity%
20.48
22.16
22.21
22.10
20.75
21.36
18.49
20.09
22.10
22.24
24.32
21.36
21.73
18
4.80
Return on assets%
28.85
29.97
27.99
30.65
30.30
28.06
25.80
26.89
29.73
27.94
7.80
27.94
28.46
75
1,894
EPSVND
599.60
544.11
552.47
595.92
678.03
629.04
607.34
571.60
590.11
552.15
2,020
(4.02%)
(0.11%)
—
7.64
EPS growth%
22.08
19.68
20.51
22.03
21.60
23.23
26.14
27.71
24.86
26.05
26.53
26.05
22.66
89
2,492
Bookvalue per shVND
1,648
1,680
1,710
1,825
2,004
1,875
2,041
2,011
2,086
1,991
2,338
(0.13%)
1.26%
—
1,998
FCF per shareVND
2,231
2,268
2,401
2,596
2,549
2,899
3,048
2,814
2,908
3,224
1,429
4.81%
4.32%
—
2,035
Dividend per shVND
3,188
3,189
3,664
3,575
4,008
4,040
3,981
3,816
4,527
4,410
631.05
1.93%
4.24%
—
8.89
Div yield (avg)%
21.62
21.00
22.58
22.24
23.18
25.33
26.48
26.53
25.02
25.20
18.72
25.33
24.10
13
28.95
Payout ratio%
11.30
11.61
14.00
11.27
13.54
15.51
13.13
14.40
13.20
12.28
11.60
13.20
13.16
28
11.80
Shares (diluted)M
11.86
11.18
12.46
13.52
13.55
13.79
14.91
13.86
14.82
13.42
11.73
(0.19%)
2.42%
92
20.00
Buyback yield%
1.41
3.64
3.94
3.44
5.91
3.59
5.61
8.25
6.26
5.99
24.92
5.99
4.78
15
1.717
D/E ratiox
0.813
0.928
0.961
1.038
1.160
1.309
1.255
1.335
1.396
1.522
1.733
1.335
1.207
78
37.07
Enterprise valueVND B
12.06
11.37
11.11
10.23
11.10
10.23
10.09
8.785
8.231
8.638
39.45
(4.90%)
(3.03%)
14
40.11
LT debtVND B
32.06
35.68
39.64
47.29
55.93
61.03
58.26
65.58
62.63
70.92
6.406
4.86%
8.91%
56
Revenue
VND 51.95B
1.61%
1.00×
Cost of revenue
VND 25.44B
1.80%
1.02×
Operating expenses
VND 9.286B
1.13%
0.95×
Goodwill & intangibles
20.30%
Cash and investments
17.10%
Spread over hurdle
31.81%