292.1
RevenueVND B
1,373
1,359
1,372
1,395
1,431
1,466
1,482
1,533
1,559
1,545
310.1
1.55%
1.46%
66
15.67
Revenue growth%
8.87
9.49
8.15
9.66
7.76
10.32
7.43
5.42
2.60
0.40
29.81
5.42
7.95
67
28.78
Gross margin%
33.65
35.24
36.98
35.90
33.66
32.53
32.52
33.10
30.85
30.45
24.44
32.52
33.37
61
29.94
Operating margin%
26.47
24.94
26.10
24.94
27.22
29.98
28.88
28.28
28.16
27.58
22.02
28.28
27.40
43
20.05
Net margin%
33.16
30.84
30.08
27.61
28.43
27.38
26.56
25.48
25.23
28.16
18.41
26.56
27.89
62
9.731
P/E ratio (avg)x
29.72
27.99
29.51
31.20
28.53
26.07
24.42
24.44
26.54
25.74
12.56
25.74
27.27
68
23.05
EV/EBITx
23.91
22.89
21.38
23.66
23.17
20.78
20.91
18.93
17.36
15.76
32.41
18.93
21.14
31
7.23
FCF yield (avg)%
1.61
1.00
2.85
3.71
0.91
0.40
3.38
4.26
3.28
3.78
24.35
3.38
3.07
79
19.97
FCF margin%
3.48
3.63
2.30
0.40
0.40
2.01
4.30
6.48
6.26
8.76
18.58
6.26
3.56
87
1.312
FCF / Net incomex
1.553
1.436
1.491
1.358
1.223
1.184
1.088
1.119
1.144
1.194
1.477
1.144
1.209
63
25.96
ROIC%
16.44
18.54
17.05
18.17
18.49
19.33
16.97
16.45
17.71
20.35
17.88
17.71
17.94
44
2.95
Return on equity%
18.67
19.48
19.38
21.69
21.14
20.59
23.36
21.47
19.02
17.43
23.23
20.59
20.03
84
15.65
Return on assets%
19.28
21.94
23.45
24.51
26.67
24.96
27.85
28.00
25.69
22.70
25.58
25.69
24.74
29
4,679
EPSVND
3,080
3,288
3,525
3,776
3,587
4,012
4,170
4,644
5,401
6,083
4,939
11.14%
8.43%
—
2.12
EPS growth%
22.73
23.78
23.20
22.72
21.61
24.34
21.90
21.52
19.03
19.00
15.02
21.52
22.31
66
2,582
Bookvalue per shVND
4,651
4,521
4,986
4,435
4,119
3,871
4,277
4,128
4,265
3,837
959.36
(1.41%)
(2.41%)
—
5,700
FCF per shareVND
4,515
4,154
4,695
4,973
4,761
4,935
5,479
6,016
6,742
6,753
1,833
7.24%
3.15%
—
2,682
Dividend per shVND
2,355
2,366
2,651
2,701
3,161
3,039
3,423
3,319
3,318
3,181
5,329
0.13%
4.36%
—
11.07
Div yield (avg)%
24.86
23.75
24.67
27.17
29.64
31.34
32.87
32.00
32.88
33.70
9.77
32.87
30.49
67
14.63
Payout ratio%
17.46
14.79
16.08
15.47
18.26
16.15
17.78
15.34
12.86
15.21
24.03
15.34
15.78
56
97.27
Shares (diluted)M
66.65
64.34
59.63
64.91
70.32
63.25
66.58
62.50
64.41
62.90
93.15
(2.20%)
(1.66%)
67
2.25
Buyback yield%
34.80
34.56
32.52
31.92
33.94
31.40
30.90
28.78
29.77
29.20
11.42
29.77
31.66
90
1.662
D/E ratiox
0.573
0.511
0.553
0.509
0.564
0.589
0.546
0.546
0.592
0.554
1.195
0.554
0.554
8
62.53
Enterprise valueVND B
1,716
1,721
1,852
1,890
1,834
1,756
1,727
1,942
2,145
2,256
662.5
4.23%
3.94%
50
361.3
LT debtVND B
83.16
89.15
100.0
101.5
97.90
111.1
126.0
145.7
147.6
146.0
706.9
8.33%
6.41%
86
Revenue
VND 1.545T
1.46%
1.00×
Cost of revenue
VND 1.081T
1.46%
1.00×
Operating expenses
VND 322.3B
1.48%
1.00×
Cash and investments
14.27%
Spread over hurdle
(6.23%)