1,199
RevenueVND B
1,416
1,470
1,470
1,504
1,539
1,537
1,545
1,565
1,632
1,646
1,239
1.34%
1.64%
53
14.16
Revenue growth%
10.79
13.42
12.09
11.28
8.43
5.59
6.13
8.47
10.80
7.89
13.64
7.89
9.63
81
24.65
Gross margin%
9.11
10.57
10.52
10.68
8.55
7.96
10.25
12.62
10.50
10.67
12.18
10.50
10.51
45
24.29
Operating margin%
19.84
18.43
15.85
13.44
10.45
13.33
16.29
13.76
15.52
14.95
23.59
14.95
15.24
61
13.17
Net margin%
4.94
5.91
3.18
5.13
5.93
3.18
0.82
1.56
0.40
0.47
3.96
0.82
3.18
35
23.72
P/E ratio (avg)x
33.61
29.18
26.64
27.45
26.01
28.78
27.79
27.33
28.40
28.43
34.77
28.40
28.10
35
33.30
EV/EBITx
29.57
28.67
31.05
33.34
38.04
40.33
41.51
47.36
54.44
51.92
28.67
47.36
39.19
81
19.36
FCF yield (avg)%
23.36
24.61
23.14
24.84
22.09
19.21
21.82
22.95
23.39
23.44
2.95
22.95
23.25
58
3.28
FCF margin%
18.00
19.68
17.83
16.65
16.67
16.97
17.69
20.15
17.43
19.88
24.17
17.69
17.76
25
1.136
FCF / Net incomex
1.115
1.124
1.152
1.040
1.100
1.164
0.992
0.936
0.940
0.921
1.296
0.940
1.070
63
3.51
ROIC%
28.21
31.18
31.40
33.89
31.43
33.05
30.13
30.56
30.16
28.69
10.12
30.16
30.87
52
21.06
Return on equity%
24.37
25.83
25.83
26.05
27.45
29.33
32.09
32.11
34.07
33.65
19.11
32.11
28.39
69
15.89
Return on assets%
17.39
20.12
22.22
22.40
19.41
21.64
21.21
20.68
22.00
23.95
27.42
21.64
21.43
30
9,739
EPSVND
10,634
9,989
10,697
10,274
9,023
9,322
10,002
10,716
11,234
11,056
10,705
4.15%
0.76%
—
14.73
EPS growth%
4.64
6.90
7.14
7.57
7.63
8.00
10.94
11.43
10.51
13.42
19.99
10.94
7.81
36
8,707
Bookvalue per shVND
9,406
8,447
7,913
6,916
6,626
6,449
7,062
7,096
6,599
6,291
10,767
(1.03%)
(4.37%)
—
5,307
FCF per shareVND
5,914
5,391
5,064
4,537
4,574
4,860
4,984
4,915
4,527
4,048
7,247
(2.41%)
(3.55%)
—
1,678
Dividend per shVND
16,908
19,739
19,572
22,039
23,942
24,589
24,534
26,225
27,736
28,708
10,798
3.70%
5.65%
—
10.91
Div yield (avg)%
11.63
9.56
11.73
11.19
10.48
11.48
11.94
12.93
14.83
16.06
11.17
12.93
11.68
40
21.09
Payout ratio%
15.11
13.37
13.76
13.82
13.34
15.46
18.04
18.42
17.17
18.94
14.92
18.04
15.29
44
55.75
Shares (diluted)M
57.33
56.54
50.76
52.76
47.99
46.64
48.75
54.51
51.53
48.92
56.26
0.38%
(2.24%)
11
10.86
Buyback yield%
3.05
2.06
0.40
0.40
3.04
1.06
1.84
1.48
3.43
2.84
18.47
1.84
1.95
56
0.357
D/E ratiox
1.382
1.419
1.427
1.504
1.379
1.369
1.247
1.151
1.241
1.324
0.986
1.247
1.374
14
181.6
Enterprise valueVND B
525.7
565.3
636.9
590.7
551.5
496.4
478.1
432.0
431.3
411.1
165.4
(5.71%)
(2.40%)
39
623.3
LT debtVND B
84.70
84.67
86.20
86.56
96.09
112.2
109.1
120.4
133.1
151.9
969.3
9.59%
6.87%
31
Revenue
VND 1.646T
1.64%
1.00×
Cost of revenue
VND 1.152T
1.64%
1.00×
Operating expenses
VND 280.3B
1.25%
0.96×
Property and equipment
20.70%
Goodwill & intangibles
17.92%
Spread over hurdle
(5.43%)