37.39
RevenueVND B
101.0
100.3
104.2
104.0
104.9
105.9
109.7
109.2
108.9
108.2
38.35
0.64%
0.88%
7
17.18
Revenue growth%
27.49
29.63
29.88
27.45
26.03
26.49
28.37
26.59
24.87
26.70
29.66
26.59
27.08
86
18.98
Gross margin%
17.44
16.63
13.98
15.15
15.32
12.79
12.78
10.21
11.76
11.93
2.82
11.93
13.38
19
29.97
Operating margin%
13.02
11.25
13.77
12.78
13.11
14.42
13.97
12.36
14.81
15.81
13.85
14.42
13.44
23
3.27
Net margin%
20.76
21.69
22.86
24.10
21.83
21.34
20.04
17.55
14.71
15.96
10.57
17.55
21.05
76
29.87
P/E ratio (avg)x
39.21
42.24
41.85
49.05
49.10
57.61
63.28
65.02
67.87
64.92
31.91
64.92
53.35
34
24.41
EV/EBITx
8.902
9.516
9.237
8.458
9.088
9.541
8.484
8.505
8.104
7.714
27.36
8.484
8.704
7
20.31
FCF yield (avg)%
29.35
30.52
29.05
30.85
28.26
26.35
28.44
28.67
29.63
27.17
2.86
28.44
28.86
30
2.07
FCF margin%
24.08
26.86
28.65
31.00
33.05
32.98
35.33
35.86
37.89
35.66
22.19
35.66
33.01
81
0.512
FCF / Net incomex
0.977
0.865
0.918
0.875
0.915
0.848
0.915
0.904
0.798
0.837
0.942
0.848
0.890
50
25.66
ROIC%
2.06
4.21
5.07
4.95
2.87
4.86
4.60
5.89
6.38
7.27
17.55
5.89
4.90
19
2.98
Return on equity%
7.46
8.32
11.12
10.11
9.47
6.76
9.18
10.93
9.15
7.21
18.82
9.15
9.17
85
24.80
Return on assets%
20.83
19.05
16.13
14.33
14.30
14.94
17.11
14.78
17.22
20.10
4.76
17.11
16.62
72
620.61
EPSVND
1,068
1,099
1,061
1,058
944.04
851.88
754.98
771.70
778.00
721.22
647.92
(5.24%)
(4.21%)
—
13.71
EPS growth%
8.19
7.87
9.97
11.01
9.11
8.67
10.37
9.20
7.95
7.08
5.82
8.67
8.89
80
1,216
Bookvalue per shVND
975.86
956.77
1,043
1,030
1,135
1,201
1,089
1,161
1,143
1,241
1,500
1.80%
2.16%
—
958.75
FCF per shareVND
2,171
2,184
2,135
2,061
2,011
1,889
2,164
2,118
2,398
2,763
325.14
6.56%
2.60%
—
1,748
Dividend per shVND
804.19
762.95
845.14
861.70
866.60
955.41
866.34
793.67
738.58
678.13
1,210
(4.79%)
(2.53%)
—
13.88
Div yield (avg)%
28.97
29.49
27.24
26.35
24.42
26.45
25.79
27.02
29.63
28.46
7.20
27.02
27.13
67
16.98
Payout ratio%
1.40
0.40
0.40
0.40
0.83
0.53
0.40
3.18
2.08
2.08
12.48
2.08
0.68
67
24.74
Shares (diluted)M
50.54
48.68
57.07
62.30
60.82
62.03
64.14
64.77
66.16
70.43
25.56
2.98%
4.78%
16
13.12
Buyback yield%
23.18
24.99
26.25
24.86
23.13
21.06
23.26
23.79
23.75
21.47
22.30
23.26
23.51
56
1.574
D/E ratiox
1.592
1.792
1.751
1.721
1.736
1.573
1.504
1.365
1.295
1.328
0.825
1.365
1.583
74
66.55
Enterprise valueVND B
32.49
37.59
41.30
40.25
42.90
45.80
50.05
52.46
55.87
64.33
58.82
8.44%
7.72%
6
39.37
LT debtVND B
65.45
67.49
69.44
66.71
74.47
86.49
101.7
102.5
113.7
120.2
23.40
10.05%
5.83%
69
Revenue
VND 108.2B
0.88%
1.00×
Cost of revenue
VND 68.25B
1.04%
1.02×
Operating expenses
VND 22.86B
0.59%
0.97×
Cash and investments
16.07%
Spread over hurdle
42.40%