2,257
RevenueVND B
12,702
13,084
13,622
14,003
14,600
15,170
15,452
16,092
16,343
16,888
2,416
2.95%
3.15%
17
27.42
Revenue growth%
19.09
17.74
20.47
19.06
20.86
21.94
20.52
19.71
18.85
20.34
16.71
20.34
20.03
34
15.14
Gross margin%
26.46
27.59
26.06
28.14
27.88
27.46
27.92
27.49
29.36
26.96
16.98
27.49
27.54
84
4.06
Operating margin%
1.18
0.66
0.40
0.40
0.40
0.40
1.45
2.72
4.56
6.58
12.48
2.72
0.92
5
16.00
Net margin%
7.12
6.54
5.54
4.39
6.07
6.84
4.81
6.04
8.38
8.34
14.71
6.84
6.30
55
14.96
P/E ratio (avg)x
5.330
4.583
3.972
3.487
3.043
2.985
2.788
2.606
2.585
2.645
6.716
2.645
3.014
76
15.62
EV/EBITx
27.53
26.99
28.61
25.11
23.77
23.41
24.21
26.38
28.19
30.68
7.842
26.38
26.68
11
26.20
FCF yield (avg)%
13.99
14.36
12.41
11.07
14.06
12.41
13.44
13.89
12.77
10.33
18.94
12.77
13.11
91
6.94
FCF margin%
21.01
18.31
15.83
15.48
12.57
12.03
14.63
14.06
16.52
16.32
16.26
14.63
15.65
72
0.393
FCF / Net incomex
1.415
1.578
1.734
1.806
1.837
1.630
1.751
1.960
2.027
2.245
0.837
1.960
1.778
38
15.19
ROIC%
9.75
9.39
8.54
7.55
7.00
7.22
6.23
7.98
8.53
10.04
6.80
7.98
8.25
62
20.03
Return on equity%
20.09
19.89
22.79
22.61
24.82
27.53
30.01
28.76
27.41
26.11
7.91
27.53
25.46
81
27.27
Return on assets%
8.89
10.48
10.25
9.29
6.80
9.08
6.53
4.43
7.28
9.47
15.38
7.28
8.98
21
4,767
EPSVND
2,195
2,142
2,372
2,475
2,486
2,607
2,806
2,706
2,559
2,795
5,006
2.37%
2.12%
—
14.27
EPS growth%
27.28
27.71
26.06
27.20
27.32
27.48
25.22
24.93
26.70
27.79
21.96
26.70
27.24
58
1,617
Bookvalue per shVND
5,251
5,906
6,555
6,254
5,919
5,601
6,381
6,241
6,971
7,319
867.43
4.34%
4.92%
—
3,691
FCF per shareVND
5,087
4,882
4,776
4,728
5,142
5,004
4,629
5,097
5,166
5,527
2,760
1.45%
1.21%
—
1,201
Dividend per shVND
7,142
7,587
8,318
8,368
9,107
9,701
11,445
13,110
14,947
16,626
2,772
12.79%
8.70%
—
24.66
Div yield (avg)%
22.95
24.77
23.67
25.64
26.52
27.27
28.26
28.35
26.42
26.48
26.00
27.27
26.45
41
26.70
Payout ratio%
19.18
16.69
13.86
13.18
10.31
9.71
7.60
6.40
8.17
8.59
15.68
8.17
10.01
57
1.290
Shares (diluted)B
1.079
1.216
1.279
1.224
1.349
1.553
1.544
1.454
1.382
1.561
1.288
2.96%
3.61%
78
3.54
Buyback yield%
7.62
5.34
4.90
2.55
3.38
4.21
4.76
5.79
4.30
3.41
15.22
4.30
4.53
31
0.495
D/E ratiox
1.787
1.978
2.141
2.156
2.312
2.373
2.402
2.421
2.659
3.053
0.410
2.421
2.342
47
8,941
Enterprise valueVND B
4,768
5,293
5,479
6,065
6,216
5,992
6,312
5,794
5,123
5,083
13,626
(3.94%)
(0.25%)
88
7,138
LT debtVND B
4,840
4,724
4,834
4,371
4,739
4,422
3,897
3,887
4,060
4,100
5,310
(2.85%)
(0.80%)
31
Revenue
VND 16.89T
3.15%
1.00×
Cost of revenue
VND 10.57T
2.96%
0.98×
Operating expenses
VND 2.666T
3.45%
1.03×
Spread over hurdle
(3.26%)