2,020
RevenueVND B
718.5
784.2
859.6
950.1
1,016
1,101
1,198
1,283
1,415
1,528
2,094
8.50%
8.68%
72
19.30
Revenue growth%
15.20
16.54
19.40
21.02
19.04
17.42
18.98
20.46
18.41
16.99
26.44
18.41
18.70
47
19.82
Gross margin%
30.51
28.08
26.32
27.35
28.08
29.98
27.43
29.25
31.57
32.53
4.54
29.98
28.67
57
16.49
Operating margin%
10.50
11.69
13.46
10.66
10.93
13.21
15.41
14.16
14.81
15.26
2.23
14.81
13.34
47
12.19
Net margin%
8.03
9.18
8.37
9.96
9.81
8.74
9.45
8.69
7.28
7.01
28.23
8.69
8.72
31
23.06
P/E ratio (avg)x
27.02
25.66
27.40
28.06
31.47
32.66
37.77
41.61
47.21
55.06
24.04
41.61
32.06
34
37.18
EV/EBITx
16.83
19.03
19.64
20.24
20.26
21.55
23.88
23.72
25.48
27.99
35.24
23.88
20.90
19
24.75
FCF yield (avg)%
20.47
22.07
21.40
22.92
21.62
18.62
19.84
21.54
18.66
21.44
19.79
19.84
21.42
26
5.45
FCF margin%
29.56
32.34
29.42
28.19
25.86
26.70
27.79
27.27
24.79
22.97
15.48
26.70
27.53
81
1.442
FCF / Net incomex
1.339
1.300
1.281
1.344
1.338
1.438
1.516
1.382
1.269
1.415
1.755
1.415
1.342
94
28.89
ROIC%
4.22
3.86
2.37
4.02
6.97
4.10
2.76
0.40
0.40
2.94
15.06
2.76
3.40
38
12.36
Return on equity%
25.18
26.42
28.38
27.24
26.92
25.00
23.32
22.05
23.57
24.00
7.18
23.57
25.09
25
6.14
Return on assets%
18.76
18.56
21.08
22.70
23.70
22.63
23.38
25.05
25.76
28.15
26.23
25.05
23.04
86
3,184
EPSVND
5,725
5,900
5,312
5,279
5,763
5,200
5,193
4,841
5,201
5,521
3,356
(0.86%)
(0.06%)
—
11.92
EPS growth%
24.80
25.23
23.90
26.38
26.02
24.46
22.47
21.21
19.54
22.42
4.51
22.42
24.18
44
5,684
Bookvalue per shVND
3,455
3,302
3,420
3,711
4,025
4,094
4,565
4,560
5,102
5,190
2,653
5.22%
5.64%
—
1,130
FCF per shareVND
1,519
1,518
1,307
1,399
1,213
1,140
1,024
943.14
863.36
743.58
4,236
(9.33%)
(6.14%)
—
4,322
Dividend per shVND
1,261
1,187
1,144
1,348
1,502
1,638
1,738
1,769
1,697
1,784
819.78
3.51%
4.96%
—
15.78
Div yield (avg)%
3.15
1.48
4.06
1.06
4.04
3.25
2.40
5.06
7.22
9.02
22.16
5.06
3.65
31
6.53
Payout ratio%
4.79
3.41
2.57
1.17
0.40
0.40
2.91
2.81
5.35
5.46
26.26
2.91
2.86
81
471.3
Shares (diluted)M
479.6
504.1
577.1
533.8
559.5
560.3
633.7
629.3
621.4
662.7
482.3
3.44%
3.46%
10
17.54
Buyback yield%
8.39
8.46
6.94
8.32
9.96
11.58
11.80
11.14
10.15
12.33
17.27
11.58
10.06
28
1.425
D/E ratiox
0.487
0.464
0.435
0.433
0.383
0.395
0.413
0.423
0.376
0.378
0.509
0.395
0.418
63
1,548
Enterprise valueVND B
524.4
544.3
583.6
653.7
694.9
748.1
817.3
911.4
942.7
935.4
1,837
6.13%
5.31%
21
1,157
LT debtVND B
1,360
1,455
1,564
1,419
1,415
1,282
1,415
1,340
1,397
1,390
1,550
(0.36%)
0.10%
85
Revenue
VND 1.528T
8.68%
1.00×
Cost of revenue
VND 855.7B
8.95%
1.02×
Operating expenses
VND 329.6B
8.10%
0.95×