19,291
RevenueVND B
19,501
20,198
20,925
21,352
22,184
22,547
23,530
24,051
24,446
24,955
21,061
2.38%
2.86%
57
20.69
Revenue growth%
5.05
4.55
7.40
6.72
5.45
6.19
5.76
3.09
0.40
1.26
19.54
3.09
5.25
78
3.13
Gross margin%
4.41
7.21
7.27
5.31
7.94
5.94
7.91
6.73
6.11
5.60
4.57
6.11
6.42
44
24.96
Operating margin%
5.56
6.73
8.43
9.42
8.59
8.74
7.51
6.90
4.02
1.48
23.68
6.90
7.21
58
27.11
Net margin%
30.37
31.04
31.00
32.14
32.20
33.22
35.06
35.30
36.94
35.80
4.29
35.30
32.71
43
21.09
P/E ratio (avg)x
13.33
14.88
17.23
18.29
21.95
24.76
28.63
32.53
35.80
41.59
37.09
32.53
23.36
41
26.81
EV/EBITx
14.46
12.99
12.14
13.23
13.03
11.89
12.76
13.62
14.57
15.50
30.98
13.62
13.13
30
4.87
FCF yield (avg)%
18.33
15.71
17.83
19.29
21.12
22.55
23.15
20.81
23.65
22.40
24.51
22.55
20.96
76
9.03
FCF margin%
6.12
7.58
4.74
6.81
4.76
4.28
5.78
4.66
2.29
1.12
28.55
4.28
4.75
11
1.791
FCF / Net incomex
1.794
1.857
1.857
2.016
1.973
2.309
2.700
3.213
3.229
3.284
0.554
3.213
2.163
23
19.33
ROIC%
37.07
39.39
41.28
43.25
42.45
40.55
43.01
40.80
39.61
41.83
17.80
40.80
41.04
35
29.43
Return on equity%
16.42
13.80
11.85
11.10
8.14
9.91
8.63
7.65
7.98
5.47
12.09
7.98
9.27
29
25.02
Return on assets%
8.05
7.89
8.07
7.92
10.03
7.97
5.37
5.93
6.63
9.56
10.43
6.63
7.95
77
10,373
EPSVND
4,058
3,804
3,523
3,340
3,455
3,226
3,014
2,690
2,444
2,541
10,585
(5.97%)
(5.57%)
—
9.03
EPS growth%
4.74
3.78
1.61
1.32
1.08
0.48
0.40
0.40
0.40
0.40
16.13
0.40
0.78
43
7,742
Bookvalue per shVND
10,882
11,561
11,696
10,992
12,228
11,735
12,993
12,100
12,774
13,396
3,166
1.84%
3.34%
—
8,644
FCF per shareVND
7,300
6,714
6,878
6,462
6,666
6,863
6,575
6,674
5,903
5,278
13,490
(4.56%)
(2.44%)
—
13,181
Dividend per shVND
17,776
20,663
20,425
22,205
25,965
28,206
30,265
30,058
33,613
34,218
4,168
5.68%
8.72%
—
23.90
Div yield (avg)%
0.40
0.40
0.40
1.63
0.40
2.88
2.20
0.40
3.33
1.63
3.55
2.20
1.01
8
13.46
Payout ratio%
19.80
21.04
19.40
18.63
20.57
19.45
20.78
19.62
19.50
19.69
13.10
19.62
19.66
56
1.435
Shares (diluted)B
1.447
1.402
1.529
1.724
1.853
1.653
1.847
1.939
1.746
1.778
1.461
(0.82%)
2.60%
58
28.98
Buyback yield%
18.78
20.78
22.91
23.10
21.84
22.18
19.89
20.72
18.77
18.02
20.68
19.89
20.75
35
1.260
D/E ratiox
1.249
1.419
1.513
1.529
1.490
1.546
1.614
1.604
1.668
1.666
0.992
1.614
1.538
84
18,426
Enterprise valueVND B
13,803
14,872
16,289
14,376
15,187
15,823
15,113
16,189
15,985
14,948
3,896
(0.32%)
(0.24%)
87
3,098
LT debtVND B
11,721
13,165
13,782
14,940
15,852
15,875
15,470
17,547
19,344
22,477
12,028
7.23%
6.90%
65
Revenue
VND 24.95T
2.86%
1.00×
Cost of revenue
VND 14.62T
2.63%
0.98×
Operating expenses
VND 4.664T
3.48%
1.06×
Property and equipment
19.17%
Goodwill & intangibles
17.54%
Spread over hurdle
41.49%