469.5
RevenueVND B
932.8
1,023
1,084
1,175
1,245
1,355
1,465
1,570
1,680
1,848
499.5
8.22%
7.95%
72
8.26
Revenue growth%
10.33
8.98
6.43
6.35
9.10
11.87
14.18
13.76
15.32
18.07
7.67
14.18
11.10
49
5.89
Gross margin%
24.54
24.83
22.44
20.21
20.38
20.25
21.03
22.51
24.19
23.67
12.23
22.51
22.48
63
6.60
Operating margin%
14.77
15.91
16.01
17.65
20.50
23.42
25.11
22.74
22.42
24.34
5.79
23.42
21.46
93
5.21
Net margin%
11.64
9.49
9.75
10.70
13.29
12.66
11.57
12.08
9.36
10.62
27.51
11.57
11.14
62
33.65
P/E ratio (avg)x
52.17
63.45
73.78
77.98
83.81
91.74
109.4
110.6
125.2
141.5
20.98
110.6
87.78
7
32.44
EV/EBITx
40.68
44.91
52.41
51.21
49.73
54.43
58.62
68.04
72.93
70.79
14.80
68.04
53.42
10
2.15
FCF yield (avg)%
9.77
8.11
6.32
7.44
5.68
8.35
7.56
5.67
2.82
1.63
2.87
5.67
6.88
74
10.82
FCF margin%
29.08
26.31
26.20
27.00
28.30
26.44
27.77
24.84
25.98
23.99
24.55
25.98
26.38
72
0.300
FCF / Net incomex
0.682
0.816
0.897
1.052
1.150
1.278
1.525
1.482
1.601
1.588
0.936
1.525
1.214
25
21.70
ROIC%
10.48
11.03
13.19
11.25
13.20
15.99
18.32
16.46
13.78
14.20
24.32
15.99
13.49
49
13.73
Return on equity%
5.12
3.51
4.25
6.79
5.38
3.57
1.30
0.77
1.88
1.92
28.13
1.88
3.54
26
21.81
Return on assets%
10.30
12.24
10.12
9.75
8.26
8.32
5.72
4.38
6.64
6.17
23.98
6.17
8.29
47
1,313
EPSVND
2,801
2,998
3,397
3,599
4,298
4,445
4,475
5,274
5,192
5,602
1,374
5.44%
8.56%
—
7.27
EPS growth%
11.97
9.61
8.26
5.92
4.83
2.84
4.50
2.65
3.70
3.95
4.74
3.70
4.67
94
1,913
Bookvalue per shVND
3,341
3,459
3,915
4,326
4,879
5,694
6,362
6,813
8,133
8,715
1,691
12.30%
10.81%
—
520.78
FCF per shareVND
973.63
985.05
966.55
1,053
1,166
1,382
1,616
1,553
1,654
1,938
2,118
10.70%
6.98%
—
502.90
Dividend per shVND
564.32
512.30
475.59
533.50
602.02
572.66
611.85
606.42
547.14
554.46
453.77
(1.63%)
(0.51%)
—
3.60
Div yield (avg)%
16.99
17.89
16.98
17.05
16.31
15.74
17.56
19.46
22.01
22.82
8.18
19.46
17.31
9
29.23
Payout ratio%
14.79
16.63
19.33
19.59
21.18
20.90
21.81
24.77
25.68
27.92
3.43
24.77
21.04
39
256.9
Shares (diluted)M
163.6
170.0
160.1
139.7
122.0
112.4
106.2
101.4
100.7
108.4
251.1
(2.33%)
(4.87%)
51
10.41
Buyback yield%
22.02
22.50
20.64
20.68
22.70
25.50
26.34
25.40
27.46
27.07
14.71
26.34
24.05
34
0.188
D/E ratiox
0.439
0.410
0.362
0.335
0.342
0.366
0.330
0.338
0.333
0.290
0.547
0.333
0.340
37
658.6
Enterprise valueVND B
1,286
1,338
1,312
1,459
1,456
1,351
1,356
1,315
1,242
1,308
786.7
(2.11%)
0.44%
77
1,706
LT debtVND B
1,233
1,263
1,401
1,402
1,483
1,453
1,541
1,512
1,513
1,558
832.2
0.99%
3.31%
73
Revenue
VND 1.848T
7.95%
1.00×
Cost of revenue
VND 1.048T
7.79%
0.99×
Operating expenses
VND 456.0B
8.05%
1.01×
Property and equipment
19.37%
Goodwill & intangibles
15.78%
Spread over hurdle
(7.80%)