17.49
RevenueVND B
15.31
16.26
17.32
18.51
20.09
21.18
22.86
24.38
26.13
28.01
19.30
6.88%
7.01%
94
7.12
Revenue growth%
7.84
10.44
13.28
11.70
10.29
11.76
11.17
12.08
12.24
12.42
26.87
12.08
11.73
55
21.58
Gross margin%
6.26
6.72
6.30
4.69
3.13
2.18
1.70
1.02
1.78
4.05
3.90
1.78
3.59
23
12.03
Operating margin%
8.45
6.04
6.33
4.48
3.79
4.11
4.01
5.90
4.79
6.42
4.10
4.79
5.35
36
25.80
Net margin%
28.69
28.34
29.70
28.05
29.59
31.67
30.36
31.11
33.75
35.06
29.65
31.67
30.03
62
21.27
P/E ratio (avg)x
17.39
18.28
18.47
16.97
15.40
16.61
16.26
16.02
16.13
16.74
6.894
16.26
16.67
45
18.56
EV/EBITx
12.74
12.09
12.69
13.38
13.57
14.01
15.06
16.59
18.50
17.29
25.58
16.59
13.79
73
29.75
FCF yield (avg)%
8.96
8.62
7.61
6.92
8.36
10.17
9.54
8.27
6.26
4.49
10.53
8.27
8.31
9
17.33
FCF margin%
23.10
25.88
25.66
27.43
30.32
30.13
28.33
25.72
24.21
23.58
16.00
25.72
25.80
57
1.143
FCF / Net incomex
1.739
1.945
2.160
2.025
1.987
2.066
2.015
2.098
2.077
1.973
1.792
2.066
2.020
76
23.44
ROIC%
16.90
17.86
16.35
14.35
12.28
9.91
9.83
8.41
10.81
13.00
19.98
9.91
12.64
8
5.68
Return on equity%
28.81
26.25
24.55
27.32
28.87
29.33
30.23
27.32
26.41
28.67
10.58
28.67
28.00
94
18.35
Return on assets%
27.95
29.86
29.95
31.31
28.73
27.44
25.93
23.46
23.22
23.46
27.58
23.46
27.70
12
1,398
EPSVND
994.19
1,093
1,038
1,065
1,177
1,305
1,166
1,093
1,230
1,237
1,538
1.01%
1.95%
—
10.05
EPS growth%
23.06
20.48
18.38
19.19
19.42
19.07
20.52
22.25
24.53
23.53
24.35
22.25
20.50
74
333.91
Bookvalue per shVND
494.51
530.51
492.88
479.00
459.18
411.48
446.25
379.03
392.19
366.10
1,317
(4.43%)
(3.32%)
—
983.00
FCF per shareVND
2,185
2,067
2,370
2,214
2,131
2,071
2,401
2,594
2,881
2,679
829.44
4.68%
3.54%
—
251.13
Dividend per shVND
677.47
771.25
768.42
716.01
723.84
681.40
693.60
765.75
821.28
768.61
698.48
1.21%
0.96%
—
6.27
Div yield (avg)%
13.16
16.04
16.71
17.86
17.81
17.55
16.96
19.51
18.52
19.00
29.12
18.52
17.68
39
9.32
Payout ratio%
20.61
21.71
23.68
23.69
24.31
25.29
24.54
27.38
25.45
23.89
17.61
25.29
24.10
20
9.666
Shares (diluted)M
9.018
8.994
8.341
8.952
9.363
8.913
10.17
10.88
10.38
9.724
9.248
0.76%
0.32%
48
18.48
Buyback yield%
19.46
16.77
17.88
20.63
23.04
20.68
21.02
18.18
15.63
15.02
24.67
18.18
18.82
40
0.223
D/E ratiox
0.254
0.248
0.264
0.279
0.316
0.306
0.344
0.365
0.354
0.407
0.222
0.354
0.311
82
30.63
Enterprise valueVND B
32.55
32.41
33.34
35.25
35.20
40.57
41.68
46.18
53.52
59.45
26.95
11.05%
6.75%
85
17.88
LT debtVND B
27.05
27.31
28.44
25.36
26.56
28.80
30.77
34.13
32.18
32.67
19.95
4.23%
1.78%
25
Revenue
VND 28.01B
7.01%
1.00×
Cost of revenue
VND 17.83B
6.87%
0.99×
Operating expenses
VND 6.120B
7.01%
1.00×
Spread over hurdle
(3.28%)