267.5
RevenueVND B
213.1
229.4
240.1
253.4
264.5
279.8
294.1
304.1
315.3
331.4
291.2
4.62%
5.00%
30
28.08
Revenue growth%
15.85
18.78
20.60
22.89
22.26
22.69
20.94
19.00
19.02
20.10
16.22
20.10
20.35
28
28.83
Gross margin%
0.71
0.71
0.40
0.40
0.44
0.40
2.67
0.45
0.40
2.04
17.75
0.45
0.44
13
24.52
Operating margin%
29.85
29.80
32.18
31.94
29.92
30.56
29.73
29.91
32.70
32.88
5.60
30.56
30.24
22
15.71
Net margin%
4.47
2.53
4.41
6.99
4.77
3.69
1.39
1.33
1.72
3.70
24.00
1.72
3.69
19
20.90
P/E ratio (avg)x
42.43
41.17
43.32
44.85
47.20
52.61
58.90
59.72
68.61
66.91
17.13
59.72
49.90
62
6.313
EV/EBITx
20.46
19.53
20.41
17.51
16.07
16.45
14.98
14.70
14.46
15.07
23.77
14.98
16.26
37
16.31
FCF yield (avg)%
24.03
23.14
22.05
21.15
19.28
18.58
18.68
19.16
17.19
17.88
23.98
18.58
19.22
8
7.90
FCF margin%
11.14
9.63
9.19
8.52
10.69
11.43
13.08
14.94
13.91
11.95
28.57
13.08
11.28
37
0.667
FCF / Net incomex
1.442
1.434
1.458
1.615
1.923
1.908
1.988
2.175
2.504
2.947
0.761
2.175
1.915
66
3.02
ROIC%
7.71
5.66
3.40
6.34
7.23
5.48
3.56
2.51
2.28
0.65
9.96
2.51
4.52
78
21.11
Return on equity%
13.24
14.04
13.23
16.21
17.65
19.87
20.84
22.97
25.26
23.19
14.16
22.97
18.76
43
26.82
Return on assets%
28.93
28.00
26.37
26.03
26.78
24.56
27.09
27.28
29.81
32.03
16.92
27.28
27.19
58
142.66
EPSVND
529.08
514.60
495.85
473.73
507.74
479.32
483.59
556.68
626.33
728.84
151.36
7.50%
3.22%
—
21.35
EPS growth%
13.07
14.85
16.47
15.69
13.89
11.23
10.28
11.24
10.80
10.67
13.63
10.80
12.16
64
371.22
Bookvalue per shVND
405.13
392.42
380.88
428.65
473.17
544.50
634.18
651.74
635.12
660.56
331.46
6.90%
4.88%
—
835.78
FCF per shareVND
303.54
314.36
319.61
279.36
270.72
280.85
296.53
255.17
256.50
256.66
606.79
(1.06%)
(2.51%)
—
571.79
Dividend per shVND
260.94
265.06
285.86
263.28
289.01
301.41
285.28
284.76
286.49
260.59
649.77
(2.05%)
0.47%
—
6.78
Div yield (avg)%
27.57
29.72
27.14
28.97
30.20
28.40
27.77
29.29
28.77
28.38
10.87
28.40
28.58
10
26.30
Payout ratio%
14.60
14.29
14.85
15.85
16.05
17.25
17.74
17.52
15.33
13.61
29.88
17.25
15.59
31
90.48
Shares (diluted)M
60.84
61.44
54.41
56.45
58.81
51.81
49.16
43.34
38.73
40.62
88.37
(7.13%)
(3.98%)
27
20.23
Buyback yield%
8.21
6.79
9.31
7.25
6.88
5.37
3.21
5.69
4.38
2.58
12.44
4.38
6.24
93
1.707
D/E ratiox
1.375
1.386
1.388
1.485
1.392
1.336
1.409
1.438
1.546
1.469
0.843
1.438
1.400
94
267.0
Enterprise valueVND B
41.98
42.07
40.12
36.71
31.71
30.50
33.01
35.07
33.76
35.29
180.3
2.16%
(2.52%)
11
46.49
LT debtVND B
112.1
121.1
120.5
127.1
140.0
146.9
145.7
168.0
162.2
186.3
25.06
5.89%
7.02%
79
Revenue
VND 331.4B
5.00%
1.00×
Cost of revenue
VND 167.6B
5.50%
1.05×
Operating expenses
VND 78.62B
4.64%
0.97×
Goodwill & intangibles
17.26%