57.39
RevenueVND B
31.02
33.51
35.87
38.75
42.19
44.65
48.88
53.27
56.91
60.91
61.48
7.62%
7.61%
46
15.94
Revenue growth%
25.78
24.42
24.60
23.29
25.31
24.25
21.71
19.94
21.92
24.62
4.39
21.92
24.33
45
19.84
Gross margin%
5.69
5.47
4.82
2.32
1.93
0.70
0.40
0.40
0.97
2.59
25.79
0.70
2.13
71
9.19
Operating margin%
12.78
13.99
13.31
11.42
12.14
13.26
12.20
14.41
16.71
14.60
15.53
14.41
13.29
46
19.65
Net margin%
22.39
21.23
22.23
22.76
23.22
21.04
24.03
26.48
25.21
26.99
25.69
25.21
22.99
62
26.94
P/E ratio (avg)x
38.06
44.65
45.92
49.25
53.93
64.04
62.21
59.79
59.97
59.25
6.817
59.97
56.59
81
9.199
EV/EBITx
12.91
12.01
11.09
11.33
9.957
10.26
10.97
11.47
10.56
11.32
28.71
10.97
11.20
43
13.69
FCF yield (avg)%
34.41
34.78
35.94
36.61
35.69
34.86
35.45
33.13
31.76
33.61
28.91
33.61
34.82
45
4.57
FCF margin%
22.97
22.47
25.08
24.54
23.82
26.58
28.72
28.81
26.66
25.50
21.14
26.66
25.29
5
1.430
FCF / Net incomex
1.542
1.833
2.031
2.056
2.241
2.267
2.311
2.750
2.808
2.937
0.896
2.750
2.254
56
18.75
ROIC%
21.23
18.86
17.12
17.68
18.49
18.37
18.62
19.40
22.24
19.97
26.68
19.40
18.74
24
26.22
Return on equity%
15.30
15.58
14.04
16.53
15.50
18.37
18.50
21.32
20.93
18.92
6.13
18.92
17.45
92
13.83
Return on assets%
30.04
30.96
30.96
32.14
34.60
35.47
35.30
37.33
34.38
32.35
11.30
35.30
33.37
53
163.10
EPSVND
66.76
74.38
79.37
78.96
77.11
86.13
93.57
84.56
79.40
85.24
177.57
2.02%
2.59%
—
23.73
EPS growth%
0.62
0.40
0.91
2.47
4.60
5.72
6.57
4.96
6.81
7.59
29.45
6.57
4.78
50
158.57
Bookvalue per shVND
267.90
322.98
362.96
392.24
415.66
477.37
479.17
479.12
513.29
503.39
58.74
3.90%
7.25%
—
151.63
FCF per shareVND
52.84
55.20
47.38
43.08
40.67
34.83
31.41
32.73
28.65
29.94
110.46
(5.94%)
(5.30%)
—
105.98
Dividend per shVND
133.22
133.27
145.36
172.49
200.71
230.16
257.14
310.81
361.70
362.10
143.06
12.53%
11.39%
—
16.02
Div yield (avg)%
0.40
0.82
1.38
2.92
4.40
6.93
4.77
2.58
4.76
5.78
5.75
4.77
3.66
91
22.55
Payout ratio%
23.13
22.94
20.15
22.38
23.80
24.15
21.78
21.73
23.32
26.12
11.89
23.32
23.04
53
101.7
Shares (diluted)M
129.2
123.5
133.9
139.9
159.8
167.5
189.2
191.3
213.7
231.9
101.0
7.72%
6.67%
47
25.67
Buyback yield%
34.68
32.32
34.30
33.15
33.84
34.10
32.51
34.81
35.11
35.95
13.42
34.81
34.20
26
1.620
D/E ratiox
0.913
0.953
1.055
1.188
1.412
1.532
1.638
1.959
2.322
2.384
1.682
1.959
1.472
35
30.02
Enterprise valueVND B
36.00
39.42
39.08
40.11
40.82
44.70
47.73
53.29
58.03
52.07
15.30
4.99%
4.61%
39
72.67
LT debtVND B
8.995
9.345
9.337
9.033
9.481
9.153
9.999
9.748
9.197
9.783
73.87
0.63%
0.07%
8
Revenue
VND 60.91B
7.61%
1.00×
Cost of revenue
VND 37.18B
7.54%
0.99×
Operating expenses
VND 9.498B
7.89%
1.03×
Goodwill & intangibles
16.52%
Spread over hurdle
(8.16%)