213.0
RevenueVND B
174.3
177.1
177.8
178.9
179.4
177.8
175.8
177.7
182.5
180.4
219.8
0.11%
0.56%
33
13.33
Revenue growth%
22.62
20.77
22.67
24.90
27.02
28.40
26.48
23.79
23.81
23.37
5.58
23.81
23.80
41
23.16
Gross margin%
22.99
23.39
23.89
26.40
29.40
28.05
30.75
30.66
30.90
30.34
13.56
30.66
28.72
59
25.34
Operating margin%
4.97
7.49
8.86
11.67
8.84
8.18
8.69
8.92
7.99
9.65
16.99
8.69
8.77
81
3.17
Net margin%
25.84
23.18
21.81
21.73
19.85
20.10
17.12
15.11
16.06
14.79
9.72
16.06
19.98
52
31.12
P/E ratio (avg)x
22.66
23.48
22.19
20.35
20.20
19.18
19.45
17.96
17.01
18.93
30.34
18.93
19.82
64
27.11
EV/EBITx
36.63
43.50
51.78
52.53
50.64
54.27
54.51
57.32
56.47
56.05
19.20
56.05
53.40
59
9.07
FCF yield (avg)%
17.78
20.07
17.18
15.53
17.45
17.49
16.30
15.06
18.00
19.44
14.13
17.49
17.47
92
25.05
FCF margin%
6.89
9.27
10.54
11.07
9.04
6.18
4.47
1.90
2.98
4.53
2.94
4.47
6.54
69
0.681
FCF / Net incomex
0.999
0.978
0.922
0.875
0.867
0.926
0.824
0.762
0.795
0.781
1.504
0.795
0.871
69
8.83
ROIC%
13.02
15.02
16.84
16.24
17.32
15.30
14.61
13.41
14.14
12.60
21.17
14.14
14.82
79
4.50
Return on equity%
16.73
16.44
16.45
16.72
15.62
13.47
11.17
11.98
13.29
15.10
7.33
13.29
15.36
14
22.08
Return on assets%
15.97
16.00
16.29
16.86
16.86
19.68
20.08
20.39
20.81
18.12
7.23
20.08
17.49
27
467.03
EPSVND
741.07
768.21
770.24
901.30
935.05
1,003
1,089
1,207
1,260
1,231
482.72
5.65%
6.32%
—
6.05
EPS growth%
9.49
10.99
12.63
14.08
12.80
15.55
17.35
18.02
19.35
20.63
22.07
18.02
14.81
42
774.07
Bookvalue per shVND
521.42
522.37
520.23
477.60
502.06
502.87
491.70
468.38
476.85
506.54
1,021
0.18%
0.20%
—
384.22
FCF per shareVND
489.77
486.96
540.62
551.11
577.60
635.48
685.29
759.48
786.36
891.48
1,067
9.07%
7.08%
—
334.88
Dividend per shVND
650.44
608.12
525.46
522.12
463.02
456.42
469.29
470.50
436.25
473.33
365.58
0.44%
(3.50%)
—
14.00
Div yield (avg)%
15.03
14.56
11.59
10.53
13.28
11.77
10.33
11.10
9.85
7.97
2.83
10.33
11.34
82
4.20
Payout ratio%
26.42
26.18
24.07
22.66
22.83
20.99
21.61
23.29
20.60
17.75
28.32
20.99
22.75
62
270.6
Shares (diluted)M
370.6
374.7
360.4
344.0
356.8
400.0
432.3
435.2
504.8
515.4
274.7
7.63%
4.55%
36
14.34
Buyback yield%
7.53
8.44
5.60
4.07
1.90
0.40
0.40
0.40
3.38
6.15
22.71
0.40
3.72
40
1.615
D/E ratiox
0.923
0.890
0.945
0.931
1.046
1.202
1.138
1.129
1.077
1.088
0.125
1.129
1.061
28
87.96
Enterprise valueVND B
196.0
216.1
229.9
245.5
250.7
280.3
335.6
373.9
368.5
384.6
59.90
8.94%
8.81%
78
113.5
LT debtVND B
188.3
194.4
230.8
263.5
303.3
308.1
327.3
343.3
349.8
364.2
161.2
3.73%
7.58%
72
Revenue
VND 180.4B
0.56%
1.00×
Cost of revenue
VND 99.43B
0.74%
1.02×
Operating expenses
VND 34.95B
(0.20%)
0.93×
Goodwill & intangibles
16.81%
Spread over hurdle
(1.00%)