309.5
RevenueVND B
430.9
439.4
437.3
452.7
448.5
454.9
467.2
479.8
489.2
495.3
330.7
2.01%
1.35%
20
20.37
Revenue growth%
8.62
8.39
10.43
11.62
11.70
13.17
11.93
13.08
11.09
13.05
28.24
13.05
11.66
66
20.60
Gross margin%
12.82
14.54
14.46
12.02
9.53
9.01
8.93
10.76
10.61
10.65
12.59
10.61
10.70
71
12.00
Operating margin%
19.00
18.30
19.08
20.81
23.68
21.67
22.17
23.91
22.79
24.17
22.56
22.79
21.92
57
3.73
Net margin%
15.52
15.30
14.41
13.16
13.79
11.33
12.38
12.48
11.07
9.32
20.17
11.33
12.82
45
35.35
P/E ratio (avg)x
6.812
7.250
6.712
6.192
6.682
5.957
5.438
6.112
5.566
5.727
33.58
5.727
6.152
87
6.562
EV/EBITx
40.40
38.36
37.64
35.16
34.05
36.46
34.75
38.35
35.56
34.63
20.25
35.56
36.01
78
5.45
FCF yield (avg)%
7.99
6.84
7.00
6.46
8.03
5.22
6.03
8.20
9.27
11.31
6.89
8.20
7.49
24
10.27
FCF margin%
19.39
17.29
15.38
16.44
16.33
14.99
13.09
13.24
13.92
16.14
22.24
13.92
15.76
72
0.632
FCF / Net incomex
0.420
0.467
0.532
0.594
0.642
0.706
0.796
0.828
0.829
0.875
0.269
0.828
0.674
20
22.61
ROIC%
13.86
16.35
14.73
16.91
18.21
18.94
16.81
14.44
14.09
11.11
16.81
14.44
15.54
65
27.55
Return on equity%
7.42
7.61
8.36
11.27
10.16
7.52
9.83
7.97
7.20
9.11
8.68
7.97
8.17
27
23.70
Return on assets%
21.31
20.38
21.18
19.59
18.25
17.32
17.95
20.62
19.40
17.47
4.22
17.95
19.49
30
3,180
EPSVND
6,183
6,199
5,610
6,100
5,518
5,961
5,698
5,377
4,924
4,657
3,435
(3.34%)
(2.77%)
—
24.63
EPS growth%
17.86
17.63
18.57
19.06
21.34
21.07
20.30
20.31
23.04
20.89
22.11
20.89
20.31
49
2,442
Bookvalue per shVND
3,733
3,469
3,905
3,921
3,734
3,740
4,204
4,576
5,010
5,411
4,765
7.70%
4.08%
—
2,378
FCF per shareVND
8,528
8,893
8,842
9,471
10,328
10,462
11,898
12,494
12,802
12,503
1,659
3.90%
4.28%
—
1,247
Dividend per shVND
1,956
1,769
1,576
1,747
1,749
1,818
1,611
1,531
1,607
1,790
2,295
0.46%
(0.54%)
—
5.81
Div yield (avg)%
13.19
12.28
14.36
12.80
13.13
15.88
17.08
17.67
18.00
16.48
16.41
17.08
15.12
54
15.52
Payout ratio%
5.05
6.57
4.65
1.76
3.98
6.04
5.36
3.83
2.07
4.24
28.36
4.24
4.45
67
17.77
Shares (diluted)M
18.42
18.00
16.31
16.86
16.19
16.61
18.13
17.18
19.33
18.21
17.37
2.38%
1.03%
33
14.72
Buyback yield%
31.58
33.75
33.26
30.55
29.12
31.68
30.71
28.80
26.53
24.60
11.45
28.80
30.63
52
1.297
D/E ratiox
1.091
1.173
1.281
1.329
1.392
1.277
1.213
1.368
1.438
1.592
0.757
1.368
1.305
11
350.6
Enterprise valueVND B
109.1
95.62
94.82
86.44
93.60
92.74
95.46
86.82
76.34
77.82
433.7
(3.63%)
(3.31%)
64
33.15
LT debtVND B
514.8
575.5
596.9
691.5
746.2
841.1
973.1
1,105
1,184
1,343
203.5
12.48%
12.07%
84
Revenue
VND 495.3B
1.35%
1.00×
Cost of revenue
VND 314.6B
1.24%
0.99×
Operating expenses
VND 121.1B
1.75%
1.04×
Cash and investments
14.68%