10.48
RevenueVND B
146.2
152.9
156.5
166.2
172.3
181.9
184.6
192.9
199.6
206.3
11.31
3.67%
3.78%
42
3.11
Revenue growth%
10.20
7.37
6.04
8.19
5.21
6.64
4.03
5.23
7.49
7.18
22.52
6.64
6.91
76
20.17
Gross margin%
16.59
18.54
18.28
20.41
20.08
21.19
20.04
18.09
18.15
15.66
23.28
18.15
18.41
90
14.99
Operating margin%
14.54
14.07
13.29
15.81
15.40
13.91
12.71
12.44
14.96
15.51
25.54
13.91
14.30
85
28.75
Net margin%
2.03
2.85
2.94
3.96
5.53
3.48
5.06
6.85
8.35
6.13
7.66
6.13
4.51
80
23.86
P/E ratio (avg)x
10.69
10.59
11.11
12.07
11.96
12.78
12.32
13.73
12.57
12.07
34.24
12.57
12.07
78
18.10
EV/EBITx
51.41
48.52
47.18
45.30
47.23
48.07
51.07
51.89
56.01
60.80
7.726
51.89
49.79
34
8.12
FCF yield (avg)%
22.23
24.10
22.13
21.30
20.87
20.19
17.63
19.61
22.13
20.95
10.15
20.19
21.12
47
15.97
FCF margin%
10.85
8.53
6.20
3.65
1.93
4.92
4.65
6.45
6.72
4.33
10.43
4.92
5.56
6
0.717
FCF / Net incomex
0.572
0.502
0.451
0.478
0.435
0.424
0.378
0.389
0.380
0.424
1.406
0.389
0.430
56
15.97
ROIC%
19.28
17.69
15.41
14.99
17.06
19.05
19.43
21.25
23.58
26.34
29.13
21.25
19.16
36
17.82
Return on equity%
5.70
6.60
6.57
4.07
3.51
6.44
7.77
5.66
7.19
7.58
10.70
7.19
6.50
46
29.32
Return on assets%
12.22
13.94
11.49
13.75
15.03
12.49
10.84
12.55
12.43
10.62
19.19
12.43
12.46
39
597.37
EPSVND
215.40
234.24
199.63
203.14
190.72
162.53
158.06
163.67
158.93
164.28
661.21
(2.94%)
(3.33%)
—
23.57
EPS growth%
0.61
0.40
0.40
0.40
0.40
2.61
0.40
0.40
0.61
0.40
20.40
0.40
0.40
10
266.54
Bookvalue per shVND
480.63
450.65
432.51
412.96
454.73
451.54
502.45
525.25
581.05
536.61
508.64
3.37%
2.01%
—
421.61
FCF per shareVND
175.62
170.19
171.70
181.10
201.65
187.13
193.96
220.43
219.51
240.98
199.19
3.63%
2.51%
—
615.18
Dividend per shVND
1,135
1,218
1,313
1,385
1,351
1,540
1,572
1,587
1,769
1,773
299.41
5.59%
4.41%
—
21.04
Div yield (avg)%
23.01
24.37
23.94
22.24
25.23
25.73
27.27
25.91
28.77
28.13
6.84
27.27
25.48
31
17.87
Payout ratio%
30.41
31.60
33.16
34.50
34.43
35.24
33.48
32.07
30.43
31.45
13.27
32.07
32.61
57
92.76
Shares (diluted)M
128.8
144.8
143.2
164.9
171.7
168.1
188.1
207.4
224.7
211.1
90.67
4.22%
5.04%
50
8.04
Buyback yield%
11.05
12.49
10.09
8.77
11.07
10.40
12.19
9.74
8.03
10.46
18.34
10.40
10.43
65
0.502
D/E ratiox
2.316
2.625
2.627
2.757
3.265
3.526
3.772
3.967
4.358
5.044
1.699
3.967
3.396
48
95.40
Enterprise valueVND B
55.28
50.43
50.75
54.89
57.28
60.49
57.13
63.55
66.79
60.77
81.17
1.19%
0.82%
81
158.8
LT debtVND B
114.5
116.8
125.6
120.6
122.9
113.7
105.1
96.00
104.2
117.9
44.10
(0.83%)
0.48%
11
Revenue
VND 206.3B
3.78%
1.00×
Cost of revenue
VND 129.6B
3.80%
1.00×
Operating expenses
VND 26.56B
2.94%
0.92×
Property and equipment
24.29%
Spread over hurdle
(0.76%)