6,095
RevenueVND B
2,893
3,093
3,295
3,626
3,857
4,167
4,509
4,890
5,261
5,632
6,326
7.87%
7.87%
85
22.15
Revenue growth%
29.68
30.94
32.94
32.90
35.19
33.29
35.08
32.49
34.84
35.59
24.18
34.84
33.12
37
12.61
Gross margin%
27.03
29.87
29.72
27.98
27.18
25.41
27.32
26.35
24.47
26.57
12.13
26.35
27.10
32
26.50
Operating margin%
16.30
13.65
16.34
15.85
14.56
16.94
19.14
18.88
19.41
18.53
4.26
18.88
16.64
59
10.22
Net margin%
15.73
13.32
11.32
13.68
13.94
11.39
11.89
10.52
8.25
5.65
9.60
10.52
11.64
52
27.61
P/E ratio (avg)x
11.62
10.77
10.35
11.62
11.77
12.10
11.91
11.42
11.16
12.44
13.74
11.91
11.62
41
30.75
EV/EBITx
13.75
14.26
16.17
16.68
15.91
17.63
19.69
18.27
20.38
20.79
21.34
19.69
17.16
57
4.56
FCF yield (avg)%
20.47
19.03
17.91
20.14
21.83
24.73
24.60
26.61
26.49
29.28
22.55
26.49
23.22
86
11.00
FCF margin%
24.44
24.38
25.36
23.21
22.06
19.59
20.12
18.01
20.59
23.01
8.96
20.12
22.54
75
1.411
FCF / Net incomex
1.612
1.640
1.815
2.003
1.875
2.089
2.067
2.018
2.218
2.530
0.791
2.089
2.010
80
9.00
ROIC%
22.85
21.75
18.93
21.83
19.65
18.41
21.24
23.96
23.42
23.49
19.16
23.42
21.79
36
22.04
Return on equity%
6.84
8.23
9.88
9.75
10.42
13.12
10.60
9.35
9.66
10.16
20.51
10.16
9.82
24
15.37
Return on assets%
10.94
13.86
16.57
17.99
15.61
13.04
15.97
16.50
13.91
14.82
18.62
14.82
15.22
81
8,438
EPSVND
9,405
10,110
9,918
11,708
13,425
13,770
13,452
15,358
16,074
17,960
8,700
5.99%
7.03%
—
19.53
EPS growth%
14.01
12.37
13.30
11.80
14.70
17.18
15.37
14.12
16.44
14.32
26.27
15.37
14.22
24
2,317
Bookvalue per shVND
7,459
7,891
9,347
11,285
13,370
13,753
13,684
14,285
16,867
18,619
3,467
6.85%
10.00%
—
7,992
FCF per shareVND
9,689
9,707
10,609
12,269
12,626
12,038
12,603
12,751
13,841
13,351
5,050
1.12%
3.46%
—
2,550
Dividend per shVND
4,584
4,584
5,168
5,009
4,985
4,992
5,063
4,852
5,105
5,455
2,192
1.82%
2.87%
—
6.64
Div yield (avg)%
10.31
9.00
9.35
6.95
7.46
5.47
2.54
4.10
2.52
3.18
6.06
3.18
6.21
69
15.62
Payout ratio%
5.09
6.90
6.64
7.73
6.45
6.73
6.39
4.09
5.30
3.95
6.58
5.30
6.42
24
268.6
Shares (diluted)M
372.6
372.2
440.4
428.7
425.5
483.4
483.7
470.2
469.3
547.6
271.0
5.18%
3.73%
25
13.81
Buyback yield%
5.20
6.17
8.15
9.69
7.03
5.73
6.67
7.82
10.11
8.32
2.90
7.82
7.43
33
0.845
D/E ratiox
0.370
0.363
0.411
0.459
0.512
0.536
0.609
0.651
0.745
0.849
1.714
0.651
0.524
25
5,280
Enterprise valueVND B
4,708
5,023
5,437
5,723
5,785
6,343
5,959
6,479
6,677
6,875
1,022
3.51%
2.95%
22
4,000
LT debtVND B
1,488
1,376
1,413
1,590
1,778
1,650
1,682
1,812
1,972
2,124
3,467
3.62%
3.85%
55
Revenue
VND 5.632T
7.87%
1.00×
Cost of revenue
VND 3.422T
7.97%
1.01×
Operating expenses
VND 843.2B
7.81%
0.99×
Goodwill & intangibles
18.21%
Cash and investments
17.57%
Property and equipment
15.00%