31.82
RevenueVND B
52.49
56.00
60.88
67.70
73.52
81.27
90.00
98.22
106.5
117.5
34.08
9.83%
9.28%
67
14.33
Revenue growth%
11.06
9.38
6.57
5.48
2.57
2.03
2.38
4.07
1.27
2.44
10.52
2.38
3.32
79
22.66
Gross margin%
24.61
26.79
28.82
30.87
31.01
33.77
31.16
31.52
31.88
33.95
26.97
31.88
31.09
45
15.25
Operating margin%
20.03
18.92
21.31
21.79
24.61
27.04
29.88
29.22
30.95
30.64
5.79
29.88
25.83
40
24.48
Net margin%
11.10
11.14
10.36
12.54
10.82
8.24
6.47
6.13
4.29
3.51
8.96
6.13
9.30
83
18.66
P/E ratio (avg)x
39.16
43.32
44.43
48.42
54.50
55.30
56.63
54.36
60.16
64.11
28.46
56.63
54.43
28
17.07
EV/EBITx
23.47
25.11
26.67
28.29
33.65
33.18
33.35
35.22
39.29
39.75
11.35
35.22
33.26
88
7.16
FCF yield (avg)%
22.90
23.50
21.74
21.04
23.45
25.31
24.40
24.41
22.11
24.65
21.92
24.41
23.48
26
24.17
FCF margin%
30.39
31.42
28.77
28.23
26.80
27.38
28.47
31.19
33.32
32.78
3.06
31.19
29.58
86
0.902
FCF / Net incomex
1.484
1.366
1.439
1.481
1.426
1.427
1.461
1.346
1.503
1.505
0.711
1.461
1.450
33
26.68
ROIC%
7.66
8.12
5.46
3.73
6.55
6.47
4.10
7.03
8.38
6.51
10.99
6.51
6.53
54
5.75
Return on equity%
7.94
9.81
12.06
14.65
13.04
11.71
11.28
10.28
8.63
6.77
12.02
10.28
10.78
86
6.48
Return on assets%
18.50
19.28
17.42
17.60
16.59
14.25
14.78
15.36
16.18
13.99
23.75
14.78
16.39
66
1,259
EPSVND
6,573
6,645
6,643
6,647
6,088
5,421
5,978
5,605
5,914
5,829
1,375
(0.87%)
(1.66%)
—
14.84
EPS growth%
31.52
28.66
30.67
32.66
30.83
28.24
27.08
24.31
25.21
26.66
22.45
26.66
28.45
89
5,045
Bookvalue per shVND
1,731
1,690
1,908
1,897
1,761
1,870
1,816
1,874
1,905
1,899
4,763
1.52%
0.11%
—
1,020
FCF per shareVND
4,711
5,463
5,491
5,681
6,421
6,870
7,679
7,517
8,174
9,684
4,489
8.57%
8.83%
—
3,433
Dividend per shVND
1,396
1,395
1,582
1,563
1,817
1,911
2,020
2,260
2,447
2,534
1,499
6.88%
6.99%
—
15.11
Div yield (avg)%
10.83
10.38
12.43
14.13
12.50
12.67
13.02
14.80
13.46
14.19
26.08
13.46
12.85
57
11.24
Payout ratio%
13.18
13.09
12.80
12.70
12.66
12.73
14.92
17.84
17.45
18.62
5.94
17.45
13.14
84
10.14
Shares (diluted)M
13.08
14.68
16.76
18.09
16.99
18.41
18.94
17.30
17.65
19.42
10.53
2.70%
5.31%
45
11.03
Buyback yield%
6.78
5.26
2.96
0.64
3.15
5.86
7.53
7.97
5.18
2.32
9.91
5.86
5.22
66
1.717
D/E ratiox
0.104
0.091
0.095
0.088
0.084
0.073
0.066
0.067
0.071
0.069
0.367
0.069
0.078
66
8.223
Enterprise valueVND B
56.00
50.80
52.45
52.85
53.90
56.76
53.52
47.15
43.97
44.59
10.68
(3.72%)
(2.21%)
7
59.80
LT debtVND B
23.52
24.98
24.89
24.62
26.04
24.27
25.87
23.04
24.20
22.50
16.04
(2.88%)
0.24%
25
Revenue
VND 117.5B
9.28%
1.00×
Cost of revenue
VND 58.89B
9.35%
1.01×
Operating expenses
VND 20.08B
9.18%
0.99×
Goodwill & intangibles
18.42%
Property and equipment
17.06%
Spread over hurdle
(7.31%)