23.45
RevenueVND B
82.23
80.85
82.53
84.01
86.14
86.98
87.65
85.59
84.98
87.11
24.83
0.22%
0.68%
19
9.09
Revenue growth%
24.05
23.77
24.78
25.03
23.84
24.34
22.36
22.39
24.36
24.14
21.37
24.14
24.10
70
11.81
Gross margin%
12.52
9.57
6.76
5.54
4.91
6.28
5.19
4.16
6.91
7.29
7.10
6.28
6.52
38
13.70
Operating margin%
4.18
4.10
6.85
7.35
5.16
6.34
7.38
7.64
5.90
3.43
2.16
6.34
6.12
70
10.91
Net margin%
14.83
16.65
13.75
16.55
18.63
17.04
17.54
16.53
15.59
12.71
27.48
16.53
16.54
25
34.85
P/E ratio (avg)x
31.35
33.91
36.23
39.07
46.18
46.19
53.66
63.14
63.48
69.49
29.55
63.14
46.19
59
12.25
EV/EBITx
24.69
24.18
23.98
23.47
24.61
27.74
28.39
31.32
32.16
35.68
25.78
31.32
26.21
12
12.30
FCF yield (avg)%
7.31
7.61
10.28
8.55
9.93
7.17
5.76
8.15
6.75
7.46
8.36
7.17
7.53
33
10.10
FCF margin%
2.83
0.57
0.40
2.00
0.77
0.40
1.99
0.40
0.68
0.40
21.61
0.40
0.62
24
0.584
FCF / Net incomex
0.829
0.815
0.865
0.901
1.036
1.146
1.327
1.492
1.434
1.424
1.724
1.424
1.091
10
18.77
ROIC%
19.58
17.86
14.87
15.76
18.56
19.84
21.97
23.35
26.32
24.59
6.78
23.35
19.71
15
27.56
Return on equity%
10.67
12.99
14.94
14.04
16.17
16.59
14.04
16.64
15.82
17.98
7.46
16.59
15.38
10
17.98
Return on assets%
5.17
6.88
4.40
5.98
6.89
4.86
6.75
8.31
7.17
7.86
17.98
7.17
6.82
12
610.48
EPSVND
1,986
2,209
2,150
2,069
2,352
2,267
2,491
2,442
2,421
2,689
629.26
2.71%
4.86%
—
9.39
EPS growth%
24.95
23.84
21.38
23.15
25.35
28.28
28.91
31.18
28.61
28.57
25.89
28.61
26.82
79
1,265
Bookvalue per shVND
1,105
1,036
1,122
1,096
1,047
1,121
1,251
1,360
1,321
1,386
459.50
5.77%
3.64%
—
926.86
FCF per shareVND
799.06
803.85
832.21
801.05
931.06
953.06
1,063
1,022
1,067
1,124
833.70
3.83%
4.39%
—
647.97
Dividend per shVND
1,184
1,136
1,046
1,070
1,167
1,271
1,369
1,321
1,414
1,465
407.44
4.66%
2.10%
—
13.89
Div yield (avg)%
27.94
27.32
30.26
29.21
29.73
32.02
30.75
31.08
33.89
36.67
19.52
32.02
30.51
84
16.06
Payout ratio%
19.24
17.15
18.47
18.74
20.16
23.00
22.53
25.41
24.39
24.69
21.12
24.39
21.34
75
45.94
Shares (diluted)M
61.68
57.88
54.94
49.39
52.76
58.57
66.08
61.75
68.26
75.65
44.66
7.47%
3.34%
74
25.85
Buyback yield%
30.15
27.83
30.45
31.71
33.37
31.63
32.66
35.41
37.75
35.48
17.21
35.41
32.18
78
1.084
D/E ratiox
0.956
1.000
1.120
1.339
1.607
1.694
1.997
2.167
2.241
2.522
1.509
2.167
1.650
71
6.531
Enterprise valueVND B
75.66
72.34
74.74
77.98
78.11
90.22
102.8
107.1
121.6
137.0
20.67
11.90%
7.76%
95
43.94
LT debtVND B
122.4
118.2
128.8
147.2
155.2
160.1
166.0
170.8
195.5
223.1
60.69
7.53%
7.01%
64
Revenue
VND 87.11B
0.68%
1.00×
Cost of revenue
VND 60.61B
0.62%
0.99×
Operating expenses
VND 16.93B
0.18%
0.95×
Cash and investments
16.24%
Spread over hurdle
(7.01%)