36.87
RevenueVND B
24.46
26.95
29.51
31.55
34.71
38.26
41.88
46.09
49.60
53.85
41.15
9.18%
9.33%
33
9.09
Revenue growth%
8.29
11.17
12.73
12.87
12.87
15.02
14.36
11.61
8.80
7.48
13.51
11.61
12.17
16
22.36
Gross margin%
31.17
32.16
35.08
34.47
35.84
37.09
35.62
33.95
34.79
35.55
13.05
35.55
34.94
21
24.89
Operating margin%
18.63
16.61
16.16
17.05
17.81
18.98
17.24
18.50
16.37
17.78
26.04
17.78
17.51
53
28.54
Net margin%
21.33
22.59
25.08
27.03
27.55
28.42
28.34
30.12
30.47
29.68
18.63
29.68
27.94
80
25.15
P/E ratio (avg)x
40.25
38.67
42.76
49.16
54.51
61.47
67.49
67.98
69.09
70.82
15.15
67.98
57.99
38
15.12
EV/EBITx
9.230
9.730
10.49
10.75
10.08
10.45
11.67
10.82
11.12
11.14
20.50
11.12
10.62
33
14.31
FCF yield (avg)%
3.56
3.64
2.52
3.48
3.50
5.84
4.02
6.30
6.13
7.73
29.54
6.13
3.83
94
4.20
FCF margin%
17.72
19.36
20.37
21.30
24.01
21.28
22.16
23.51
22.61
23.61
24.13
22.61
21.73
30
0.178
FCF / Net incomex
2.503
2.832
3.372
3.325
3.612
4.036
4.658
4.874
5.430
6.565
0.618
4.874
3.824
10
5.48
ROIC%
6.17
8.36
8.09
7.04
9.74
8.02
10.38
10.42
8.42
9.08
23.82
9.08
8.39
53
16.19
Return on equity%
3.46
4.68
1.80
3.63
1.11
1.55
2.80
4.68
6.05
8.70
27.97
4.68
3.54
57
10.55
Return on assets%
22.61
24.33
22.89
21.37
20.61
21.93
21.19
19.07
21.97
23.12
22.03
21.93
21.95
75
289.60
EPSVND
388.55
385.62
388.87
441.58
429.90
456.69
480.77
524.63
506.31
554.71
297.04
5.23%
3.68%
—
17.74
EPS growth%
7.43
6.88
5.09
3.48
1.63
3.07
5.98
7.54
9.93
10.41
16.92
7.54
6.43
34
358.76
Bookvalue per shVND
226.74
221.86
208.62
190.11
185.01
202.26
173.79
167.76
181.18
196.11
352.85
1.17%
(1.53%)
—
109.97
FCF per shareVND
189.79
211.07
212.01
227.09
257.03
250.31
275.81
292.11
309.05
318.37
100.65
4.37%
5.23%
—
135.49
Dividend per shVND
353.03
338.36
354.83
371.91
410.31
377.99
385.11
383.76
351.78
358.88
359.48
(2.64%)
(0.18%)
—
12.89
Div yield (avg)%
20.65
19.20
17.32
18.54
20.99
19.16
19.59
22.10
20.45
23.38
11.24
20.45
20.02
59
19.28
Payout ratio%
18.16
17.28
15.79
13.65
13.38
15.66
16.47
17.33
16.54
19.54
7.85
16.54
16.51
72
50.68
Shares (diluted)M
77.19
73.53
81.68
88.18
83.93
92.08
95.78
96.75
105.1
105.5
49.74
4.68%
3.79%
69
9.75
Buyback yield%
17.63
19.84
22.04
21.14
23.84
21.95
20.67
17.68
16.07
13.93
15.46
17.68
20.26
63
1.269
D/E ratiox
0.799
0.887
0.995
0.914
0.945
1.021
0.915
0.857
0.951
1.046
1.238
0.951
0.930
11
5.085
Enterprise valueVND B
6.999
7.716
8.067
7.917
7.885
8.205
8.736
8.795
8.616
9.443
36.50
3.67%
4.06%
68
18.24
LT debtVND B
45.41
46.86
45.23
44.47
46.38
52.24
59.04
59.33
63.21
66.73
36.51
7.55%
3.99%
61
Revenue
VND 53.85B
9.33%
1.00×
Cost of revenue
VND 37.12B
9.16%
0.98×
Operating expenses
VND 5.998B
9.88%
1.05×
Property and equipment
15.99%