16.90
RevenueVND B
38.26
39.48
40.73
41.74
44.27
46.41
47.52
50.09
53.07
56.32
17.90
4.94%
4.27%
51
24.51
Revenue growth%
11.22
13.78
14.45
16.26
14.37
11.89
12.47
11.62
14.24
12.29
25.54
12.29
13.13
93
28.77
Gross margin%
4.31
5.83
6.36
7.70
10.23
10.69
11.30
12.98
13.12
13.09
21.75
12.98
10.46
78
6.94
Operating margin%
30.77
29.30
27.13
26.81
24.06
21.97
19.59
19.83
19.45
16.96
25.83
19.59
23.02
7
7.31
Net margin%
21.72
19.79
22.64
24.14
21.50
19.86
21.01
23.70
24.73
26.91
15.03
23.70
22.18
65
21.53
P/E ratio (avg)x
26.39
28.10
29.49
30.60
29.83
26.78
28.12
29.36
29.40
32.26
15.90
29.36
29.38
31
10.40
EV/EBITx
49.60
46.36
46.01
52.38
49.06
50.89
51.33
53.68
50.01
51.03
37.86
51.03
50.45
22
5.24
FCF yield (avg)%
21.73
23.32
24.61
22.80
20.23
18.08
19.12
20.94
22.89
23.22
28.58
20.94
22.26
8
13.04
FCF margin%
18.27
17.45
18.68
16.55
18.95
18.07
16.31
15.42
15.11
14.69
24.33
15.42
17.00
20
0.489
FCF / Net incomex
0.639
0.615
0.572
0.621
0.560
0.573
0.516
0.501
0.516
0.493
0.888
0.516
0.566
37
24.34
ROIC%
28.09
26.67
27.85
30.10
27.49
28.59
27.73
29.31
26.80
29.47
20.99
28.59
27.97
94
23.46
Return on equity%
9.81
8.48
7.06
5.25
7.71
9.70
9.82
8.72
11.48
11.61
21.28
9.82
9.21
86
21.76
Return on assets%
18.01
19.73
17.21
15.59
14.52
17.10
19.54
20.29
19.64
19.36
3.83
19.54
18.68
65
195.01
EPSVND
245.44
246.86
242.44
228.80
200.40
215.67
186.46
179.67
155.97
144.53
218.36
(6.33%)
(6.18%)
—
24.67
EPS growth%
28.76
26.75
24.24
26.92
29.37
26.98
27.19
24.54
21.63
24.12
19.69
24.54
26.84
18
290.14
Bookvalue per shVND
321.61
298.42
296.34
333.35
359.92
404.73
424.85
481.49
544.44
515.20
458.73
7.44%
4.08%
—
266.33
FCF per shareVND
339.90
367.34
401.61
438.27
444.29
408.00
394.52
420.24
450.72
499.17
226.15
2.36%
3.97%
—
234.71
Dividend per shVND
263.61
240.89
212.40
231.70
210.73
203.74
196.70
190.07
211.41
207.30
200.02
(0.33%)
(2.38%)
—
25.31
Div yield (avg)%
9.15
7.65
8.38
6.61
4.61
7.58
10.28
10.23
13.19
12.41
28.71
10.28
8.76
57
24.65
Payout ratio%
9.49
9.91
10.92
8.30
6.86
9.43
12.04
13.49
11.83
13.23
18.27
12.04
10.42
15
50.52
Shares (diluted)M
40.73
38.54
34.20
31.94
28.62
25.65
25.69
27.63
26.34
27.84
51.55
(0.56%)
(3.86%)
5
19.21
Buyback yield%
24.13
25.36
27.80
25.51
25.58
27.08
25.65
27.88
29.21
26.53
23.29
27.08
26.09
37
0.107
D/E ratiox
0.825
0.777
0.775
0.826
0.955
1.014
1.115
1.246
1.378
1.409
1.493
1.246
0.985
44
7.116
Enterprise valueVND B
36.78
42.42
45.22
46.32
55.04
55.02
57.47
56.88
55.74
66.86
9.236
3.97%
7.43%
34
30.41
LT debtVND B
26.34
27.67
29.13
26.87
30.10
31.36
29.26
28.53
32.27
32.25
39.97
1.39%
3.10%
38
Revenue
VND 56.32B
4.27%
1.00×
Cost of revenue
VND 39.43B
4.27%
1.00×
Operating expenses
VND 8.766B
4.20%
0.99×
Cash and investments
17.36%