46.17
RevenueVND B
29.80
31.81
32.63
33.73
35.34
36.63
38.62
41.25
42.84
45.19
51.53
5.04%
4.66%
48
13.54
Revenue growth%
11.80
13.78
15.13
16.93
14.20
16.31
14.75
14.77
17.12
19.75
13.76
16.31
14.95
23
26.00
Gross margin%
5.84
7.61
9.93
8.76
8.26
9.84
9.93
11.05
9.85
7.55
5.14
9.85
9.30
10
13.73
Operating margin%
29.76
31.27
29.28
31.45
29.23
31.49
31.27
29.22
30.52
31.69
11.24
31.27
30.89
54
12.28
Net margin%
17.01
15.09
15.92
18.20
19.00
20.45
21.70
24.29
27.09
26.62
23.12
24.29
19.72
41
16.02
P/E ratio (avg)x
38.82
38.76
35.85
32.82
31.20
32.35
35.47
32.89
32.46
34.39
11.66
32.89
33.64
90
30.73
EV/EBITx
36.35
40.87
43.40
43.73
43.26
49.59
50.68
56.60
55.41
60.21
9.721
55.41
46.66
40
20.37
FCF yield (avg)%
5.88
2.89
3.56
1.09
1.83
3.25
1.59
1.99
1.28
3.57
28.98
1.99
2.44
42
20.98
FCF margin%
23.39
20.73
23.01
22.43
21.59
23.96
22.67
23.76
22.72
24.04
3.14
23.76
22.86
49
1.387
FCF / Net incomex
1.397
1.446
1.368
1.307
1.141
1.120
1.212
1.265
1.354
1.248
0.142
1.248
1.286
7
12.03
ROIC%
21.01
22.70
25.45
24.21
24.57
22.01
22.89
23.49
23.86
21.96
14.81
22.89
23.19
56
14.91
Return on equity%
4.31
2.65
3.89
1.85
4.79
7.50
8.12
7.17
8.10
7.64
9.89
7.64
5.98
49
11.26
Return on assets%
33.06
31.94
29.98
27.78
28.45
25.60
26.60
28.88
30.65
28.99
2.77
28.88
28.93
52
389.82
EPSVND
191.71
170.73
187.80
205.88
180.28
184.25
165.26
159.04
171.65
181.83
432.99
0.17%
(0.61%)
—
14.99
EPS growth%
23.30
23.47
24.16
24.18
23.73
22.19
19.88
22.58
25.18
24.95
12.06
22.58
23.60
84
317.65
Bookvalue per shVND
383.16
424.13
474.28
452.16
519.41
503.04
502.09
483.03
554.44
578.35
445.31
2.17%
4.40%
—
420.48
FCF per shareVND
343.39
392.24
391.80
371.69
357.72
404.82
465.78
462.97
456.26
502.35
310.77
7.03%
4.21%
—
376.36
Dividend per shVND
299.03
314.29
324.41
316.17
320.76
372.50
388.45
369.02
399.13
433.12
301.24
6.19%
5.11%
—
13.67
Div yield (avg)%
6.75
8.19
5.76
3.31
5.93
5.35
7.14
5.75
6.07
7.62
17.36
6.07
6.00
35
28.27
Payout ratio%
15.98
16.73
18.11
15.43
14.55
17.30
15.78
13.53
15.47
15.53
17.45
15.53
15.66
88
88.15
Shares (diluted)M
144.7
166.2
193.1
220.1
216.1
243.2
268.9
309.3
301.4
331.0
89.30
8.90%
10.33%
41
14.42
Buyback yield%
21.33
21.28
19.63
20.87
20.91
18.83
16.83
13.96
12.75
15.48
18.42
15.48
19.23
10
1.680
D/E ratiox
1.418
1.348
1.551
1.586
1.531
1.429
1.593
1.823
2.093
1.966
1.283
1.823
1.569
20
53.19
Enterprise valueVND B
14.98
15.54
13.89
15.19
16.65
17.63
17.88
16.21
16.78
14.89
59.48
(2.22%)
0.55%
14
35.22
LT debtVND B
71.79
81.27
77.40
83.10
84.05
85.59
78.31
75.74
74.31
82.46
31.18
(0.38%)
2.57%
70
Revenue
VND 45.19B
4.66%
1.00×
Cost of revenue
VND 24.73B
4.68%
1.00×
Operating expenses
VND 8.189B
5.08%
1.04×