308.7
RevenueVND B
419.2
462.7
503.2
542.6
581.3
625.0
669.8
712.5
756.1
836.0
335.8
7.54%
7.98%
70
28.74
Revenue growth%
24.81
26.67
27.65
28.73
27.68
26.60
28.11
30.24
32.15
34.65
4.85
30.24
27.89
79
19.46
Gross margin%
30.08
31.09
30.65
29.67
26.98
24.70
27.35
27.33
28.88
30.08
5.21
27.35
29.27
84
19.57
Operating margin%
30.82
33.77
32.26
29.48
31.05
29.80
27.43
27.50
27.60
29.10
2.69
27.60
29.64
43
10.04
Net margin%
26.10
28.40
25.88
27.79
29.91
27.35
28.72
28.64
29.82
27.24
12.07
28.64
28.09
12
15.82
P/E ratio (avg)x
46.01
52.79
63.16
62.62
69.37
81.89
87.69
86.35
87.18
102.0
20.52
87.18
75.63
25
11.54
EV/EBITx
10.27
11.62
11.89
13.50
12.97
13.85
13.87
13.39
14.68
14.22
7.924
13.87
13.45
39
19.31
FCF yield (avg)%
21.51
20.49
23.15
25.76
23.56
21.26
19.34
21.83
24.47
24.84
19.94
21.83
22.49
27
26.31
FCF margin%
15.75
17.74
20.09
17.11
18.69
19.51
19.37
19.72
17.20
16.97
25.64
19.37
18.21
7
1.741
FCF / Net incomex
0.205
0.180
0.183
0.159
0.137
0.138
0.137
0.146
0.126
0.134
1.408
0.137
0.142
30
12.89
ROIC%
10.91
13.00
13.33
15.29
15.16
17.48
15.96
17.86
19.26
16.71
15.23
17.48
15.63
86
6.39
Return on equity%
23.36
24.69
22.70
25.38
27.44
25.60
27.52
28.86
29.06
30.01
5.71
28.86
26.52
50
18.72
Return on assets%
19.86
17.72
16.44
14.03
14.21
14.36
16.23
15.40
18.34
19.78
23.62
16.23
16.33
52
1,696
EPSVND
2,436
2,297
2,002
1,797
1,928
2,018
2,130
2,152
2,255
2,306
1,732
3.65%
(2.17%)
—
6.05
EPS growth%
23.31
24.99
27.82
28.88
28.34
26.93
24.29
24.18
21.40
22.07
3.09
24.18
24.64
12
3,378
Bookvalue per shVND
4,810
4,760
4,940
5,415
6,330
6,518
6,272
6,106
6,029
5,699
914.46
(2.08%)
2.09%
—
911.33
FCF per shareVND
2,111
2,355
2,238
2,431
2,153
1,899
1,906
2,125
2,275
2,231
2,013
0.71%
1.38%
—
1,578
Dividend per shVND
2,830
3,132
3,216
3,383
3,307
3,185
2,984
3,092
2,902
3,175
1,481
(0.81%)
0.99%
—
16.67
Div yield (avg)%
11.07
13.11
12.14
13.25
14.42
13.01
12.60
10.80
7.86
7.38
2.53
10.80
12.37
93
15.28
Payout ratio%
2.46
4.32
3.11
5.13
7.28
9.95
9.55
8.79
10.06
10.78
13.85
9.95
8.03
74
98.77
Shares (diluted)M
91.84
104.1
111.8
119.7
132.4
123.8
125.0
130.8
140.7
156.8
98.84
3.44%
6.62%
13
18.33
Buyback yield%
29.47
27.78
26.45
26.69
27.92
29.42
26.71
25.00
26.16
23.91
13.18
26.16
26.70
63
0.941
D/E ratiox
1.125
1.020
1.116
1.187
1.279
1.258
1.121
1.015
0.925
0.897
1.093
1.015
1.118
79
345.6
Enterprise valueVND B
205.0
189.3
182.4
173.5
179.7
187.8
199.8
174.0
154.8
137.7
171.9
(5.18%)
(4.15%)
92
328.5
LT debtVND B
267.9
289.4
288.3
271.7
302.7
336.4
346.4
376.8
407.3
455.5
576.3
8.52%
5.93%
27
Revenue
VND 836.0B
7.98%
1.00×
Cost of revenue
VND 488.3B
7.80%
0.98×
Operating expenses
VND 160.8B
8.75%
1.07×
Cash and investments
14.68%
Spread over hurdle
23.33%