77.06
RevenueVND B
78.73
82.10
87.61
89.79
93.55
96.67
102.3
109.1
112.6
118.2
81.52
4.78%
4.70%
82
23.20
Revenue growth%
12.26
11.03
12.09
11.35
8.88
5.93
5.80
3.45
6.25
8.81
21.53
5.93
8.84
41
19.18
Gross margin%
34.42
35.14
33.41
36.23
36.54
35.68
33.07
34.63
36.16
35.47
22.22
35.47
35.30
19
15.93
Operating margin%
20.70
23.31
26.00
28.54
30.50
32.94
32.61
30.35
27.97
30.73
9.57
30.73
29.45
94
19.21
Net margin%
7.75
9.54
10.76
11.25
11.78
12.74
9.77
10.67
8.67
11.31
26.17
10.67
10.71
40
6.297
P/E ratio (avg)x
15.26
17.18
17.60
19.60
20.52
23.55
27.30
32.91
37.28
41.95
21.42
32.91
22.04
31
6.162
EV/EBITx
26.83
28.77
31.42
29.67
33.68
36.83
33.70
37.77
38.33
42.75
34.10
37.77
33.69
32
18.97
FCF yield (avg)%
17.71
15.79
17.40
15.59
16.13
18.86
19.11
20.50
21.84
24.37
28.90
20.50
18.28
68
14.77
FCF margin%
23.14
23.56
23.65
24.66
25.29
24.61
26.53
25.10
22.83
21.08
26.15
24.61
24.13
19
1.572
FCF / Net incomex
0.185
0.187
0.175
0.188
0.180
0.174
0.197
0.193
0.210
0.208
1.702
0.197
0.187
72
26.21
ROIC%
15.42
13.48
13.10
13.35
11.94
12.20
10.84
11.25
11.85
13.93
4.56
11.85
12.65
64
26.46
Return on equity%
0.62
0.40
2.83
1.85
4.20
2.01
0.40
0.40
3.01
5.37
20.44
2.01
1.93
14
8.64
Return on assets%
0.40
1.75
0.40
0.40
0.54
0.40
1.71
2.36
2.95
2.75
7.65
2.36
1.13
81
117.74
EPSVND
250.56
256.00
255.98
261.42
297.56
279.16
281.56
284.85
266.81
252.73
122.18
(3.21%)
0.32%
—
28.04
EPS growth%
14.62
15.20
17.33
14.87
15.73
16.65
19.46
17.93
19.84
20.99
15.98
19.46
16.99
57
228.47
Bookvalue per shVND
43.39
41.86
46.04
43.13
45.46
49.72
50.01
44.24
41.66
46.18
163.99
0.31%
0.71%
—
62.47
FCF per shareVND
270.46
277.47
259.05
219.08
196.21
177.32
164.44
153.96
165.09
170.19
89.32
(2.81%)
(4.65%)
—
259.28
Dividend per shVND
164.60
173.94
187.92
197.91
170.21
161.74
139.27
124.76
126.03
122.00
175.84
(6.44%)
(4.04%)
—
9.12
Div yield (avg)%
20.84
21.40
22.91
23.74
22.41
22.97
24.69
25.74
24.91
27.73
28.65
24.91
23.36
26
2.27
Payout ratio%
11.59
10.19
10.03
12.23
14.81
17.30
14.34
13.34
10.62
9.95
22.92
13.34
11.91
43
305.1
Shares (diluted)M
229.6
202.7
209.2
212.4
191.0
195.8
195.6
204.0
178.6
162.3
308.9
(3.20%)
(4.50%)
59
29.69
Buyback yield%
16.63
14.56
15.99
14.52
14.31
12.58
10.88
8.14
8.92
11.62
17.66
10.88
13.45
53
0.325
D/E ratiox
1.942
1.946
1.965
2.275
2.705
2.986
3.130
3.268
3.877
4.077
1.058
3.268
2.845
16
93.26
Enterprise valueVND B
61.19
67.52
73.81
66.56
69.59
70.98
67.40
69.95
72.74
76.64
47.18
1.95%
1.90%
6
78.99
LT debtVND B
39.38
36.07
39.23
39.16
37.27
40.89
41.34
37.21
35.29
32.40
13.49
(2.76%)
(3.09%)
53
Revenue
VND 118.2B
4.70%
1.00×
Cost of revenue
VND 72.38B
4.76%
1.01×
Operating expenses
VND 22.53B
3.92%
0.93×
Cash and investments
17.77%
Spread over hurdle
(4.79%)