6.619
RevenueVND B
42.21
45.11
49.55
54.14
59.31
63.53
68.35
73.71
78.79
86.88
6.902
7.93%
8.31%
39
11.08
Revenue growth%
12.85
10.78
12.95
14.22
15.03
17.71
18.13
17.43
20.27
17.29
18.77
17.71
16.16
55
13.07
Gross margin%
12.41
10.64
10.26
12.70
11.69
10.55
12.46
9.81
12.60
13.81
28.46
12.46
12.05
61
17.62
Operating margin%
28.14
26.69
27.15
29.17
31.78
31.44
30.36
28.30
31.23
29.26
19.60
30.36
29.22
22
18.71
Net margin%
30.09
31.93
34.00
34.76
34.81
32.18
33.17
35.76
38.71
41.12
20.90
35.76
34.38
53
10.43
P/E ratio (avg)x
24.39
25.08
25.04
25.72
25.53
23.23
23.86
20.94
18.05
17.22
29.59
20.94
24.13
19
35.27
EV/EBITx
15.49
16.70
16.27
17.35
16.99
17.64
17.96
16.21
16.72
15.81
33.55
16.72
16.71
58
10.78
FCF yield (avg)%
26.25
27.18
30.16
32.53
31.69
31.06
28.88
29.72
32.01
33.66
27.79
31.06
30.61
63
4.34
FCF margin%
9.71
9.62
9.45
11.20
11.81
13.59
15.69
17.12
16.29
14.17
20.44
15.69
12.70
95
1.176
FCF / Net incomex
1.806
1.845
2.206
2.238
2.489
2.429
2.487
2.882
2.821
3.054
1.628
2.821
2.458
70
8.42
ROIC%
16.99
18.01
16.57
14.75
14.12
16.65
15.38
15.10
13.08
12.76
17.13
15.10
15.24
65
24.96
Return on equity%
2.88
2.46
2.10
0.40
0.46
0.40
1.46
0.40
0.40
0.40
23.29
0.40
0.43
92
10.66
Return on assets%
26.29
28.97
29.41
27.11
24.78
25.13
23.88
22.84
21.87
23.87
28.04
23.87
24.95
65
1,272
EPSVND
2,218
2,498
2,693
2,566
2,962
3,381
3,231
3,764
3,904
3,922
1,321
5.78%
6.44%
—
29.80
EPS growth%
17.52
18.98
19.77
22.20
21.44
20.77
21.13
20.04
17.23
15.12
13.26
20.04
19.90
91
1,737
Bookvalue per shVND
635.12
695.40
801.13
845.84
931.24
1,002
1,102
1,124
1,290
1,397
1,016
8.44%
8.70%
—
769.55
FCF per shareVND
1,665
1,584
1,549
1,509
1,376
1,550
1,494
1,625
1,637
1,794
614.09
5.45%
(0.10%)
—
1,466
Dividend per shVND
804.81
965.19
1,089
1,141
1,303
1,468
1,622
1,639
1,739
1,875
543.70
7.55%
10.37%
—
14.08
Div yield (avg)%
24.87
25.79
26.02
28.36
27.10
25.27
27.80
30.16
30.32
31.32
3.46
30.16
27.45
80
21.16
Payout ratio%
19.17
16.79
18.95
19.67
19.20
17.78
19.42
16.49
18.79
20.29
11.30
18.79
19.06
45
46.58
Shares (diluted)M
55.29
59.10
58.05
63.03
57.47
60.61
54.37
58.79
52.04
47.71
48.14
(3.66%)
(1.75%)
62
2.62
Buyback yield%
26.26
25.29
23.87
24.76
21.79
22.58
22.21
24.51
23.05
23.53
3.96
23.05
23.70
42
1.238
D/E ratiox
1.271
1.125
1.037
1.131
1.220
1.209
1.161
1.275
1.360
1.480
0.837
1.275
1.214
79
65.87
Enterprise valueVND B
11.86
12.88
15.08
15.53
15.21
17.61
19.64
19.63
19.63
18.70
8.759
4.22%
5.66%
93
36.53
LT debtVND B
12.25
12.72
13.90
13.10
14.91
15.07
16.82
18.71
17.00
18.34
56.91
4.23%
3.56%
73
Revenue
VND 86.88B
8.31%
1.00×
Cost of revenue
VND 45.18B
8.39%
1.01×
Operating expenses
VND 18.15B
8.59%
1.03×
Spread over hurdle
49.76%