59.64
RevenueVND B
53.02
54.15
56.70
58.23
60.44
62.32
65.58
68.57
69.31
70.64
66.36
3.17%
3.45%
38
29.91
Revenue growth%
9.21
6.67
9.15
6.77
8.65
8.44
5.50
5.67
3.02
3.38
5.69
5.50
6.72
11
29.70
Gross margin%
9.48
11.87
10.11
8.76
9.69
9.05
11.84
10.95
11.00
12.07
9.75
11.00
10.53
85
11.03
Operating margin%
4.90
3.49
1.30
2.76
1.72
3.34
0.57
0.40
0.62
0.40
2.83
0.57
1.51
52
7.65
Net margin%
5.38
8.06
7.79
8.27
6.01
3.16
1.47
2.13
0.40
0.40
24.51
1.47
4.27
62
15.84
P/E ratio (avg)x
45.78
50.65
47.96
48.65
54.91
52.44
57.09
61.59
58.79
63.25
26.97
58.79
53.68
20
25.89
EV/EBITx
23.66
23.51
23.49
24.44
26.71
29.29
31.22
34.71
41.46
41.92
26.78
34.71
28.00
62
22.85
FCF yield (avg)%
36.64
36.43
36.15
33.70
33.94
33.11
35.45
37.57
34.92
35.76
21.63
35.45
35.61
47
29.29
FCF margin%
25.64
25.29
22.72
25.41
23.63
21.19
19.51
19.70
18.88
16.84
10.00
19.51
21.95
89
0.949
FCF / Net incomex
1.386
1.364
1.410
1.477
1.646
1.855
2.062
2.277
2.513
2.655
1.728
2.277
1.751
81
9.61
ROIC%
16.59
15.81
14.68
16.51
17.78
15.07
17.69
18.32
19.87
21.84
23.19
18.32
17.14
19
6.23
Return on equity%
6.24
8.57
10.72
7.93
10.69
13.44
12.05
12.73
15.48
14.21
27.30
13.44
11.39
63
22.46
Return on assets%
12.10
11.31
10.46
8.27
9.40
11.82
13.11
14.99
13.45
14.10
24.36
13.45
11.96
25
2,630
EPSVND
1,740
1,938
2,064
2,273
2,387
2,629
2,973
2,840
2,613
2,641
2,833
2.04%
5.22%
—
9.00
EPS growth%
2.42
0.81
2.89
1.17
4.08
4.40
4.68
2.64
5.55
2.80
2.90
4.40
2.84
95
1,915
Bookvalue per shVND
3,042
3,494
3,762
3,649
3,948
3,928
3,815
4,420
5,232
5,075
2,605
5.15%
4.89%
—
1,333
FCF per shareVND
3,784
3,488
3,781
4,119
4,584
4,525
4,768
5,387
5,110
5,785
1,090
4.77%
4.63%
—
1,941
Dividend per shVND
1,588
1,756
1,649
1,845
1,726
1,592
1,648
1,594
1,514
1,687
2,560
(0.46%)
1.18%
—
6.32
Div yield (avg)%
9.39
7.06
6.37
8.13
10.70
9.59
12.53
12.23
10.48
10.03
18.32
10.48
9.81
22
20.07
Payout ratio%
24.20
21.46
18.80
15.83
14.29
13.34
11.28
11.01
9.22
9.22
17.60
11.01
13.81
39
13.01
Shares (diluted)M
18.45
18.50
17.46
18.96
18.91
18.46
19.88
19.83
21.75
24.39
13.00
5.22%
3.92%
32
24.13
Buyback yield%
11.64
14.05
15.81
13.23
11.78
13.53
11.48
10.01
11.59
8.73
7.53
11.48
11.71
81
1.112
D/E ratiox
1.998
2.138
2.052
2.173
2.021
1.906
1.810
1.783
1.855
1.634
1.668
1.810
1.952
47
56.74
Enterprise valueVND B
40.90
36.24
36.80
34.75
37.51
36.00
37.96
36.48
31.25
32.39
36.91
(2.89%)
(2.93%)
75
11.91
LT debtVND B
7.664
7.554
8.205
8.952
9.123
8.963
9.382
10.80
10.33
11.08
41.90
3.97%
3.10%
40
Revenue
VND 70.64B
3.45%
1.00×
Cost of revenue
VND 42.05B
3.87%
1.04×
Operating expenses
VND 12.06B
2.52%
0.91×