72.69
RevenueVND B
156.7
159.5
161.2
165.5
164.3
164.5
168.2
171.4
168.3
168.6
74.47
0.51%
0.74%
12
26.59
Revenue growth%
11.25
9.17
8.72
6.81
7.53
6.25
6.39
8.89
10.56
11.24
11.05
8.89
8.81
14
21.92
Gross margin%
16.47
18.34
16.17
14.29
13.83
13.54
14.16
14.49
12.28
10.57
13.79
13.54
14.23
56
25.05
Operating margin%
24.47
23.36
21.25
21.26
24.23
26.20
26.89
26.17
24.66
22.45
19.51
26.17
24.35
72
29.64
Net margin%
21.18
18.96
17.88
19.74
19.91
18.45
21.37
19.76
19.65
19.13
19.96
19.65
19.69
11
18.53
P/E ratio (avg)x
25.87
26.00
22.89
23.90
22.18
20.31
19.61
21.28
22.63
22.07
25.99
21.28
22.41
35
26.16
EV/EBITx
11.23
11.37
10.88
11.74
11.63
12.12
12.05
12.57
13.30
13.72
27.51
12.57
11.89
84
14.60
FCF yield (avg)%
17.04
15.34
12.59
14.04
14.35
12.76
9.87
9.15
11.04
12.53
23.54
11.04
12.67
79
25.35
FCF margin%
8.77
9.49
7.40
5.78
4.58
6.50
6.66
5.68
5.72
4.34
2.07
5.72
6.14
60
1.344
FCF / Net incomex
2.167
2.171
2.211
2.255
2.087
2.244
2.161
1.998
2.117
2.165
0.163
2.161
2.166
46
26.41
ROIC%
6.27
7.06
8.49
5.93
7.18
7.84
7.66
5.01
4.04
5.73
16.73
5.73
6.66
67
20.20
Return on equity%
13.71
16.65
16.06
15.07
13.05
14.02
16.02
16.01
17.24
17.84
4.32
16.02
16.02
39
2.93
Return on assets%
29.79
27.55
27.22
29.33
29.87
29.94
29.59
28.63
30.79
31.07
20.08
29.94
29.69
56
2,306
EPSVND
3,665
4,252
4,377
4,812
4,557
5,188
5,812
5,992
6,142
5,806
2,397
4.96%
4.19%
—
12.36
EPS growth%
25.78
25.24
27.98
30.57
28.28
28.83
30.37
27.45
24.57
25.35
9.50
27.45
27.72
54
4,880
Bookvalue per shVND
4,944
5,315
5,821
5,938
5,757
5,534
6,105
6,358
6,413
7,145
3,795
4.41%
4.09%
—
3,960
FCF per shareVND
6,875
6,831
6,423
6,946
7,478
8,360
9,466
10,576
10,756
10,767
2,339
7.56%
4.32%
—
2,641
Dividend per shVND
3,095
3,028
2,663
2,639
2,487
2,517
2,557
2,697
2,515
2,320
1,367
(1.38%)
(3.82%)
—
22.83
Div yield (avg)%
11.67
10.22
9.80
10.65
12.22
10.84
8.17
7.78
7.26
6.42
20.66
7.78
10.01
81
11.87
Payout ratio%
22.38
24.25
22.53
23.13
25.98
28.97
26.93
25.41
26.49
26.82
6.47
26.82
25.70
80
24.28
Shares (diluted)M
29.32
29.06
29.43
32.83
30.43
31.72
29.09
33.11
34.59
39.51
23.68
5.36%
4.30%
47
11.68
Buyback yield%
2.77
0.40
0.40
1.91
4.12
2.92
1.74
1.17
3.10
2.57
2.28
2.57
2.24
32
1.230
D/E ratiox
0.097
0.106
0.105
0.103
0.092
0.095
0.089
0.094
0.100
0.099
0.994
0.095
0.098
49
101.6
Enterprise valueVND B
80.14
89.71
101.7
115.9
107.5
112.2
128.9
145.9
148.2
152.3
99.38
7.22%
6.98%
59
111.9
LT debtVND B
24.91
24.14
25.44
24.01
23.92
25.74
23.19
26.31
27.93
26.98
81.03
2.44%
1.69%
87
Revenue
VND 168.6B
0.74%
1.00×
Cost of revenue
VND 116.1B
0.99%
1.03×
Operating expenses
VND 18.98B
0.12%
0.94×
Cash and investments
16.89%
Spread over hurdle
74.26%