48.40
RevenueVND B
40.32
41.72
42.27
44.18
45.60
46.28
47.94
50.42
51.28
54.14
51.42
3.49%
3.36%
83
11.85
Revenue growth%
0.40
2.81
0.85
0.40
1.78
1.01
3.21
5.70
6.15
4.83
22.51
4.83
2.30
61
10.85
Gross margin%
13.63
13.83
13.06
15.20
13.83
13.13
10.39
9.74
9.16
7.21
26.22
9.74
13.09
89
26.81
Operating margin%
7.85
8.84
9.15
10.13
7.42
5.55
7.51
8.31
10.14
11.05
18.97
8.31
8.57
83
12.98
Net margin%
15.96
13.61
15.29
16.55
15.88
14.05
14.61
16.83
17.20
14.73
8.02
14.73
15.59
64
22.56
P/E ratio (avg)x
18.71
17.30
17.45
16.48
14.27
14.45
13.06
11.27
10.20
8.811
37.51
11.27
14.36
79
10.99
EV/EBITx
20.56
21.34
22.27
23.19
25.53
26.62
26.00
29.52
31.96
33.72
18.11
29.52
25.77
85
15.04
FCF yield (avg)%
5.12
2.13
5.01
5.26
2.28
2.73
2.33
2.65
3.24
0.63
10.99
2.65
2.69
13
14.85
FCF margin%
28.50
27.14
26.72
29.23
29.97
32.76
30.92
32.21
30.11
28.14
25.53
30.92
29.60
16
0.429
FCF / Net incomex
0.195
0.190
0.197
0.208
0.227
0.254
0.293
0.314
0.349
0.403
0.942
0.314
0.240
84
23.66
ROIC%
20.07
17.08
15.95
13.79
16.29
17.25
19.71
21.17
18.33
21.22
24.36
19.71
17.79
27
28.05
Return on equity%
25.75
28.49
27.26
24.32
25.71
26.71
27.15
24.91
26.11
28.64
5.34
26.71
26.41
48
5.13
Return on assets%
21.94
23.35
22.27
24.82
25.22
23.27
20.44
22.50
21.26
21.19
19.27
21.26
22.38
6
457.21
EPSVND
649.73
694.69
723.25
812.00
857.82
837.95
948.55
1,002
1,030
1,211
466.85
7.13%
6.09%
—
29.71
EPS growth%
13.51
15.40
14.11
11.67
10.37
7.83
8.16
8.11
5.56
8.25
15.38
8.11
9.31
43
1,069
Bookvalue per shVND
1,647
1,430
1,518
1,349
1,447
1,577
1,676
1,672
1,808
1,834
1,630
4.86%
(0.39%)
—
890.54
FCF per shareVND
1,803
2,046
2,426
2,736
3,056
3,280
3,331
3,556
4,095
4,492
1,111
8.01%
9.50%
—
1,228
Dividend per shVND
317.80
286.47
289.60
268.39
250.84
253.07
270.23
234.84
206.96
188.95
389.07
(5.51%)
(5.50%)
—
4.79
Div yield (avg)%
8.39
10.73
10.03
7.68
6.20
7.69
5.61
2.92
1.39
1.28
24.61
2.92
6.94
35
29.42
Payout ratio%
9.20
9.87
8.63
9.41
9.44
10.03
9.35
8.89
10.81
10.50
24.23
10.03
9.42
26
31.26
Shares (diluted)M
51.91
52.46
54.70
60.40
68.76
80.68
88.15
90.80
99.60
102.5
32.05
8.32%
8.70%
23
8.86
Buyback yield%
12.21
11.80
12.62
10.24
11.30
9.73
12.24
9.71
9.52
9.18
24.20
9.71
10.77
5
0.614
D/E ratiox
0.792
0.740
0.644
0.561
0.601
0.591
0.636
0.617
0.622
0.591
1.636
0.617
0.619
87
25.03
Enterprise valueVND B
21.88
20.80
21.75
21.84
23.67
26.62
31.65
30.14
31.92
34.79
20.92
8.00%
4.75%
38
30.44
LT debtVND B
48.26
44.77
40.64
41.20
37.22
37.84
37.44
33.50
30.45
32.12
42.02
(2.90%)
(4.42%)
93
Revenue
VND 54.14B
3.36%
1.00×
Cost of revenue
VND 36.58B
3.27%
0.99×
Operating expenses
VND 5.518B
3.92%
1.06×
Goodwill & intangibles
19.41%
Spread over hurdle
(7.28%)