39.24
RevenueVND B
34.26
36.41
37.83
38.60
40.01
42.61
44.29
47.00
49.15
50.68
41.06
4.84%
4.35%
15
10.05
Revenue growth%
5.53
6.97
4.95
2.50
3.62
1.27
0.40
0.40
3.12
5.52
27.42
1.27
3.37
81
27.44
Gross margin%
14.72
12.43
13.21
14.42
15.12
17.74
18.22
19.04
19.84
22.31
2.89
19.04
16.43
36
4.18
Operating margin%
12.22
13.13
12.44
14.34
16.95
16.20
13.50
15.75
17.06
17.65
5.60
16.20
15.04
50
16.52
Net margin%
27.71
28.37
29.18
29.47
30.06
32.78
32.11
32.53
33.13
32.11
4.71
32.53
31.09
41
15.23
P/E ratio (avg)x
32.19
31.98
32.73
30.57
32.35
33.54
33.97
34.00
32.95
36.09
21.27
33.97
32.84
81
11.64
EV/EBITx
9.337
10.91
11.30
11.02
12.23
14.00
15.96
18.19
20.77
23.58
33.85
18.19
13.12
10
6.92
FCF yield (avg)%
21.33
21.22
22.61
23.57
23.33
22.66
25.08
27.08
26.52
24.46
25.58
25.08
23.45
22
25.62
FCF margin%
11.50
11.64
12.81
13.21
12.77
14.95
12.21
9.38
11.27
10.99
3.37
11.27
11.93
77
0.829
FCF / Net incomex
2.277
2.371
2.329
2.465
2.493
2.327
2.204
2.286
2.379
2.568
0.116
2.327
2.350
80
20.52
ROIC%
25.25
22.43
24.79
25.48
27.25
26.54
23.92
24.10
23.66
25.29
24.63
24.10
25.02
78
2.74
Return on equity%
30.10
29.40
26.92
28.00
29.05
26.43
23.91
23.23
22.54
21.46
19.99
23.23
26.67
24
23.71
Return on assets%
10.20
10.67
10.26
12.01
10.49
7.64
7.77
9.92
9.22
7.76
21.10
7.77
10.06
32
1,297
EPSVND
1,339
1,220
1,166
1,233
1,176
1,125
1,091
1,076
1,212
1,337
1,335
2.61%
(0.43%)
—
12.55
EPS growth%
13.79
15.73
17.66
15.46
17.44
15.94
16.46
17.94
16.92
18.83
13.00
16.92
16.69
78
1,512
Bookvalue per shVND
2,144
1,927
1,824
1,717
1,833
1,835
1,760
1,854
1,999
2,219
1,101
3.89%
(0.13%)
—
448.23
FCF per shareVND
1,079
1,088
1,265
1,512
1,505
1,735
2,046
2,341
2,470
2,736
857.46
12.69%
10.90%
—
1,887
Dividend per shVND
2,500
2,564
2,805
2,963
3,312
3,637
3,907
4,291
5,070
5,175
1,835
9.34%
9.34%
—
7.13
Div yield (avg)%
20.52
19.94
18.34
18.71
17.16
19.44
22.09
22.59
19.83
21.99
12.28
21.99
19.88
5
15.04
Payout ratio%
9.56
9.38
10.24
11.00
13.85
15.79
16.34
13.52
10.85
8.01
18.27
13.52
10.92
21
15.26
Shares (diluted)M
21.98
22.81
26.06
25.47
28.24
30.64
36.31
41.07
46.50
54.29
14.69
13.96%
9.70%
37
5.28
Buyback yield%
28.07
25.62
26.42
24.21
26.48
23.96
21.96
23.67
24.63
26.55
20.46
23.96
25.13
26
0.877
D/E ratiox
0.229
0.221
0.210
0.229
0.234
0.252
0.255
0.269
0.269
0.285
0.694
0.269
0.243
70
14.07
Enterprise valueVND B
34.86
37.93
36.00
40.86
47.54
53.59
50.39
53.87
59.32
62.95
23.39
5.77%
6.93%
95
18.51
LT debtVND B
25.98
23.79
22.68
20.91
20.86
21.04
17.95
16.26
16.58
17.31
13.97
(3.66%)
(5.09%)
72
Revenue
VND 50.68B
4.35%
1.00×
Cost of revenue
VND 31.58B
4.64%
1.03×
Operating expenses
VND 6.474B
2.93%
0.87×
Spread over hurdle
44.65%