2,684
RevenueVND B
3,359
3,542
3,890
4,272
4,567
4,941
5,299
5,618
5,938
6,379
2,962
6.91%
7.67%
19
3.89
Revenue growth%
10.83
9.49
7.48
6.15
5.39
7.53
8.06
5.34
8.34
6.45
12.52
7.53
7.50
92
17.33
Gross margin%
12.63
13.64
14.80
14.78
12.12
12.21
10.33
10.94
11.33
11.80
11.34
11.33
12.17
75
2.82
Operating margin%
13.11
14.37
12.14
9.69
10.52
9.27
8.59
5.88
6.06
6.05
12.45
6.06
9.48
51
11.82
Net margin%
10.06
12.99
10.91
10.23
12.31
11.39
13.49
15.85
13.21
14.23
18.18
13.49
12.65
40
22.53
P/E ratio (avg)x
7.054
6.685
7.252
6.521
6.542
7.192
6.754
7.515
8.276
8.436
33.62
7.515
7.123
79
36.71
EV/EBITx
31.77
35.03
33.27
31.81
33.65
34.79
36.67
41.31
40.54
38.04
35.26
38.04
34.91
75
15.85
FCF yield (avg)%
22.49
21.24
23.79
24.72
23.18
22.09
20.50
22.81
20.20
21.76
7.20
21.76
22.29
85
5.21
FCF margin%
7.51
9.51
9.77
12.51
11.92
10.37
9.59
10.81
12.45
14.42
6.95
10.81
10.59
38
0.311
FCF / Net incomex
2.065
2.077
2.203
2.423
2.756
2.939
3.355
3.669
4.328
4.603
1.571
3.669
2.847
48
22.06
ROIC%
17.28
14.92
13.82
16.44
17.05
17.28
17.68
18.10
16.88
14.22
15.27
17.28
16.97
52
24.99
Return on equity%
17.79
18.28
19.34
21.09
19.48
20.31
19.47
20.26
17.58
15.76
10.58
19.47
19.41
67
29.73
Return on assets%
15.99
14.70
17.29
16.59
19.04
21.25
22.23
20.92
23.52
23.11
20.83
22.23
19.98
19
3,217
EPSVND
2,107
2,075
2,029
1,945
2,122
2,281
2,654
3,057
3,048
3,357
3,309
9.61%
4.15%
—
26.98
EPS growth%
3.65
5.12
4.89
6.47
7.19
5.08
6.46
9.35
11.20
11.38
4.11
9.35
6.47
16
2,829
Bookvalue per shVND
965.93
940.78
1,018
1,115
1,234
1,339
1,245
1,430
1,590
1,789
2,628
7.71%
7.62%
—
3,324
FCF per shareVND
2,409
2,203
1,997
1,825
1,730
1,646
1,490
1,563
1,552
1,686
2,457
(0.51%)
(4.75%)
—
3,508
Dividend per shVND
3,150
2,974
2,670
2,475
2,588
2,456
2,575
2,374
2,571
2,408
840.58
(1.43%)
(3.84%)
—
13.61
Div yield (avg)%
18.36
17.36
15.23
16.78
17.90
17.19
15.40
13.17
12.73
13.48
21.16
13.48
16.09
25
14.60
Payout ratio%
16.71
17.40
20.12
17.95
16.12
13.28
15.62
13.03
12.59
15.23
7.68
13.28
15.87
60
1.184
Shares (diluted)B
1.754
1.792
1.801
1.976
2.297
2.412
2.656
2.799
3.302
3.308
1.224
7.57%
7.33%
32
15.57
Buyback yield%
2.15
5.10
4.07
4.01
1.30
0.40
0.40
0.40
0.40
2.37
11.81
0.40
1.72
86
0.606
D/E ratiox
0.642
0.688
0.653
0.663
0.601
0.590
0.659
0.715
0.782
0.713
1.603
0.713
0.661
49
1,319
Enterprise valueVND B
3,503
3,160
3,229
2,921
2,672
3,032
3,388
3,257
2,923
2,819
3,819
1.08%
(1.08%)
18
2,179
LT debtVND B
5,024
5,558
6,237
6,912
7,512
7,097
7,233
7,816
7,846
7,445
2,252
(0.18%)
3.64%
53
Revenue
VND 6.379T
7.67%
1.00×
Cost of revenue
VND 3.678T
7.59%
0.99×
Operating expenses
VND 780.4B
9.18%
1.15×