156.9
RevenueVND B
101.5
107.8
110.4
117.5
120.2
123.2
129.0
134.2
140.5
148.7
174.7
4.34%
4.30%
54
18.01
Revenue growth%
16.16
18.32
19.43
16.84
17.64
16.94
14.80
14.26
13.51
12.00
6.81
14.26
16.50
43
16.05
Gross margin%
0.40
1.44
2.21
0.51
0.40
0.40
1.63
1.97
0.40
2.67
19.16
1.63
0.97
21
7.73
Operating margin%
19.83
20.07
21.37
21.04
18.95
16.01
18.25
20.79
18.60
17.08
11.28
18.25
19.39
61
18.44
Net margin%
23.19
24.66
21.71
24.34
21.70
21.46
22.78
21.36
18.72
20.30
8.16
21.36
21.71
85
37.43
P/E ratio (avg)x
22.19
21.83
23.00
23.19
25.38
23.61
22.72
24.34
24.75
21.68
30.29
23.61
23.09
64
24.48
EV/EBITx
20.28
21.40
19.78
17.17
18.25
16.44
15.22
15.00
15.30
14.13
16.02
15.22
16.80
62
28.58
FCF yield (avg)%
13.87
12.03
13.62
14.28
14.32
14.43
11.75
10.89
11.24
8.41
29.13
11.24
12.83
84
24.64
FCF margin%
26.59
29.51
29.74
27.32
25.72
26.70
27.99
29.25
29.59
32.51
9.60
29.25
28.62
33
1.103
FCF / Net incomex
0.488
0.478
0.503
0.518
0.531
0.574
0.656
0.734
0.827
0.806
1.471
0.734
0.552
87
2.33
ROIC%
4.57
5.08
2.17
3.87
4.25
6.14
6.03
3.54
1.13
0.49
16.25
3.54
4.06
23
14.26
Return on equity%
27.58
28.73
29.77
30.52
32.76
35.48
35.91
36.39
33.77
35.83
16.29
35.83
33.27
9
21.09
Return on assets%
18.32
19.22
19.40
18.87
17.88
19.88
18.62
16.02
14.08
16.22
16.34
16.22
18.47
12
605.16
EPSVND
1,709
1,609
1,585
1,672
1,696
1,836
2,024
2,167
2,102
2,262
655.90
5.93%
3.83%
—
11.04
EPS growth%
19.44
17.18
17.21
14.38
12.87
15.72
15.02
17.05
18.92
20.20
3.75
17.05
17.12
24
228.42
Bookvalue per shVND
1,037
1,130
1,139
1,154
1,301
1,390
1,599
1,778
1,991
2,303
916.00
12.11%
8.69%
—
1,135
FCF per shareVND
891.51
940.88
915.55
998.85
867.94
877.60
844.21
912.40
937.03
810.54
1,148
(1.36%)
(0.60%)
—
317.24
Dividend per shVND
1,039
1,123
978.10
937.69
880.96
865.74
878.57
921.89
904.59
978.08
374.01
2.11%
0.02%
—
13.28
Div yield (avg)%
7.54
9.52
7.08
9.46
9.05
9.18
9.71
7.10
6.73
5.64
4.08
7.10
8.29
13
11.58
Payout ratio%
14.29
11.43
9.40
8.06
9.52
9.19
8.40
6.77
7.76
4.90
14.59
7.76
8.80
43
73.00
Shares (diluted)M
69.56
68.24
71.61
69.65
63.50
63.50
60.83
61.31
55.33
50.31
71.02
(4.55%)
(3.80%)
79
20.66
Buyback yield%
0.49
0.40
1.11
0.40
2.13
4.27
1.83
0.40
0.40
0.73
23.18
0.73
0.61
6
0.593
D/E ratiox
0.586
0.568
0.502
0.455
0.416
0.413
0.377
0.400
0.419
0.386
0.616
0.400
0.418
28
105.8
Enterprise valueVND B
14.79
15.33
15.02
13.69
13.54
13.02
12.37
11.21
11.64
10.82
159.5
(4.38%)
(3.39%)
31
92.22
LT debtVND B
154.9
155.4
164.2
171.1
194.8
220.3
214.1
243.8
262.1
285.5
131.5
7.95%
7.68%
90
Revenue
VND 148.7B
4.30%
1.00×
Cost of revenue
VND 88.05B
4.80%
1.05×
Operating expenses
VND 32.68B
3.49%
0.92×
Cash and investments
18.01%
Goodwill & intangibles
15.26%