6.568
RevenueVND B
23.71
23.78
24.30
24.30
24.17
24.44
24.38
24.57
24.84
25.39
6.881
0.98%
0.64%
40
10.70
Revenue growth%
16.30
16.40
13.46
14.61
14.48
12.54
11.29
9.79
12.45
11.96
5.66
11.96
13.00
13
13.41
Gross margin%
7.78
10.26
9.05
10.17
7.61
5.00
6.58
8.04
7.70
10.28
17.31
7.70
7.91
69
3.42
Operating margin%
4.46
5.39
6.60
5.41
4.63
4.71
4.66
4.07
2.77
5.22
25.14
4.66
4.68
59
21.25
Net margin%
4.76
3.62
5.21
3.27
1.10
1.28
0.40
0.40
2.96
2.12
9.80
1.28
2.54
7
9.899
P/E ratio (avg)x
13.80
13.71
13.50
12.34
10.88
10.76
10.66
10.19
10.74
11.26
22.67
10.74
11.07
42
14.06
EV/EBITx
34.33
31.44
33.62
33.69
32.70
33.30
35.63
38.62
43.19
47.64
8.724
38.62
34.01
35
11.84
FCF yield (avg)%
20.02
18.46
18.56
16.83
14.59
13.98
13.82
11.03
10.18
9.06
19.21
11.03
14.28
70
4.08
FCF margin%
2.15
1.01
1.08
3.29
4.15
5.66
7.95
10.46
9.40
8.93
9.28
8.93
4.91
27
0.771
FCF / Net incomex
0.128
0.118
0.106
0.101
0.113
0.105
0.117
0.117
0.121
0.134
0.236
0.117
0.117
32
9.82
ROIC%
21.49
22.51
20.71
19.48
17.31
15.87
17.89
19.04
20.00
21.82
27.93
19.04
19.74
84
19.60
Return on equity%
8.92
7.06
6.35
4.09
6.36
8.54
8.34
10.50
9.45
12.41
17.24
9.45
8.44
42
12.27
Return on assets%
1.76
4.70
3.47
1.94
0.40
0.44
0.47
3.44
1.70
3.45
27.92
1.70
1.85
88
871.21
EPSVND
265.55
290.27
270.59
263.87
264.13
276.23
248.19
236.13
235.31
221.52
959.58
(3.46%)
(2.70%)
—
19.49
EPS growth%
21.04
20.82
22.11
21.52
23.51
24.83
25.87
26.26
27.29
28.08
15.49
26.26
24.17
73
1,744
Bookvalue per shVND
344.72
306.24
286.14
297.37
295.29
305.47
320.47
322.60
299.81
296.02
1,907
0.05%
(0.83%)
—
1,868
FCF per shareVND
409.62
398.73
433.82
425.56
378.49
395.02
376.42
349.24
335.75
314.82
1,882
(3.62%)
(2.26%)
—
929.05
Dividend per shVND
1,091
1,140
1,212
1,318
1,465
1,578
1,524
1,361
1,214
1,333
1,695
(1.88%)
1.65%
—
14.24
Div yield (avg)%
26.48
27.56
28.05
29.32
29.20
30.88
29.25
27.47
26.37
24.29
21.14
27.47
27.81
39
25.94
Payout ratio%
19.72
17.98
20.93
18.25
16.70
14.15
15.62
13.91
11.13
12.61
12.41
13.91
16.16
67
8.163
Shares (diluted)M
9.021
9.032
9.710
8.441
7.710
7.502
6.960
7.246
7.046
7.332
7.927
(1.00%)
(2.05%)
9
15.84
Buyback yield%
7.82
9.40
7.30
6.81
6.50
5.52
6.17
8.98
7.01
4.88
11.84
6.17
6.91
11
1.222
D/E ratiox
0.357
0.388
0.354
0.386
0.380
0.382
0.417
0.457
0.495
0.493
0.877
0.457
0.387
14
2.200
Enterprise valueVND B
46.28
52.14
55.06
53.85
63.51
63.45
61.29
60.34
65.82
67.45
6.744
1.21%
5.52%
79
14.67
LT debtVND B
17.05
20.34
20.96
23.59
24.14
25.56
25.63
30.63
34.49
35.12
28.05
7.79%
7.39%
11
Revenue
VND 25.39B
0.64%
1.00×
Cost of revenue
VND 13.80B
0.65%
1.00×
Operating expenses
VND 5.137B
0.76%
1.01×
Property and equipment
15.84%
Spread over hurdle
(4.74%)