2,888
RevenueVND B
3,120
3,212
3,356
3,421
3,496
3,555
3,702
3,823
3,855
4,036
3,031
2.92%
2.83%
39
18.24
Revenue growth%
12.56
11.08
13.72
11.39
11.30
13.79
14.68
17.36
19.89
20.98
28.50
17.36
13.75
12
25.26
Gross margin%
7.42
5.37
4.15
2.52
0.40
1.56
1.22
0.40
2.35
4.22
10.88
1.56
2.44
71
17.36
Operating margin%
23.44
22.61
25.20
25.68
23.90
22.30
24.46
22.85
22.74
22.61
23.91
22.74
23.14
32
12.97
Net margin%
21.63
21.52
23.13
20.62
18.24
18.66
16.80
15.35
17.03
19.67
23.22
17.03
19.16
23
7.093
P/E ratio (avg)x
37.62
40.35
42.49
43.44
47.61
50.66
49.46
55.44
53.08
47.37
8.911
50.66
47.49
76
23.23
EV/EBITx
10.24
9.514
9.755
9.481
9.769
8.603
8.821
8.321
7.761
7.938
22.01
8.321
9.151
19
19.34
FCF yield (avg)%
1.34
0.40
1.92
1.75
3.72
0.78
0.40
0.88
0.40
1.52
10.28
0.78
1.11
48
10.12
FCF margin%
25.51
25.45
22.63
25.43
24.97
22.99
22.52
23.31
24.94
26.96
26.60
23.31
24.95
46
0.573
FCF / Net incomex
0.978
1.022
1.173
1.108
1.246
1.361
1.459
1.616
1.547
1.613
1.738
1.547
1.304
68
11.19
ROIC%
2.25
4.71
3.79
4.69
6.27
4.70
3.13
1.46
0.78
2.37
5.58
2.37
3.46
24
2.85
Return on equity%
29.27
32.00
31.36
31.71
31.31
32.10
29.39
31.76
31.71
32.30
22.71
31.76
31.71
48
27.15
Return on assets%
13.41
11.83
13.79
13.04
12.05
10.63
11.97
9.87
11.05
8.62
4.87
10.63
11.90
87
929.67
EPSVND
2,733
3,008
3,429
3,718
4,115
4,144
4,474
4,315
4,968
5,459
1,012
5.81%
8.72%
—
22.65
EPS growth%
21.19
21.33
20.32
18.96
16.32
17.12
17.44
17.02
19.09
18.62
21.26
17.44
18.79
28
538.86
Bookvalue per shVND
757.24
696.90
775.00
835.38
794.61
715.87
783.35
715.46
785.38
714.76
1,387
(2.10%)
(0.43%)
—
2,121
FCF per shareVND
2,621
2,592
2,944
3,425
3,713
3,884
3,967
4,009
4,841
4,883
2,206
5.63%
6.67%
—
1,269
Dividend per shVND
1,166
1,280
1,311
1,574
1,679
1,789
1,768
1,760
1,987
2,386
724.01
7.28%
8.23%
—
11.73
Div yield (avg)%
24.71
22.45
23.96
25.44
28.38
29.57
29.52
31.86
31.63
30.18
8.31
30.18
28.95
35
16.56
Payout ratio%
8.78
6.74
4.44
3.96
2.09
1.25
1.51
3.46
1.43
0.75
22.10
1.43
2.77
42
503.5
Shares (diluted)M
447.7
467.3
419.1
383.3
404.2
425.3
412.4
453.5
462.2
482.9
523.0
3.62%
0.87%
55
19.30
Buyback yield%
24.52
26.58
25.08
24.03
25.97
25.32
26.53
27.37
29.73
30.96
12.24
27.37
26.25
78
1.541
D/E ratiox
2.659
2.828
3.012
3.456
3.533
3.559
3.688
4.326
5.065
5.913
0.280
4.326
3.546
47
1,181
Enterprise valueVND B
2,904
2,723
2,950
3,056
3,065
2,983
3,048
3,164
3,081
3,115
3,474
0.32%
2.08%
49
2,051
LT debtVND B
354.0
371.9
353.7
349.2
329.7
355.2
320.4
340.4
296.7
316.5
2,501
(0.82%)
(2.08%)
39
Revenue
VND 4.036T
2.83%
1.00×
Cost of revenue
VND 2.022T
2.57%
0.98×
Operating expenses
VND 823.2B
3.04%
1.02×
Cash and investments
17.32%