31.64
RevenueVND B
283.9
292.2
292.7
297.4
301.6
304.2
311.7
318.1
314.2
317.2
33.31
1.01%
1.41%
50
17.20
Revenue growth%
3.82
2.78
3.92
1.90
0.40
3.09
4.56
4.33
7.10
9.72
7.89
4.56
3.87
55
5.85
Gross margin%
23.40
24.20
24.53
26.37
28.27
27.87
28.01
26.72
27.35
25.57
12.38
27.35
26.54
49
8.66
Operating margin%
22.64
24.51
22.54
20.85
23.26
25.57
23.38
21.60
21.65
23.89
27.81
23.38
22.95
74
3.48
Net margin%
19.52
20.76
18.52
16.06
13.24
13.00
12.49
13.11
13.68
11.68
27.75
13.00
13.46
65
15.81
P/E ratio (avg)x
49.98
46.30
47.04
43.74
47.69
50.22
53.65
52.14
54.71
55.67
18.62
53.65
50.10
17
27.31
EV/EBITx
18.25
18.18
17.74
17.07
15.49
15.34
13.88
13.95
14.23
13.10
10.59
13.95
15.42
92
8.53
FCF yield (avg)%
2.67
2.61
2.42
5.04
3.50
0.84
1.98
0.40
2.35
2.64
29.33
1.98
2.51
93
3.36
FCF margin%
5.50
3.30
6.04
8.34
8.15
6.78
6.63
9.27
7.21
6.83
22.58
6.83
6.80
40
1.060
FCF / Net incomex
1.150
1.266
1.171
1.203
1.116
1.058
0.963
0.911
0.952
0.838
1.781
0.952
1.087
76
19.11
ROIC%
2.07
0.63
0.40
3.30
3.89
1.98
0.40
0.40
1.81
1.33
22.06
1.33
1.57
25
10.22
Return on equity%
8.28
9.56
10.39
7.93
7.21
6.40
3.91
6.81
6.52
7.97
20.38
6.52
7.57
61
4.89
Return on assets%
22.09
19.97
21.74
20.56
23.34
23.38
20.42
22.01
20.30
20.96
27.63
20.96
21.35
58
1,177
EPSVND
1,776
1,811
1,801
1,932
1,724
1,644
1,752
1,825
1,661
1,863
1,217
1.57%
0.80%
—
13.68
EPS growth%
17.98
17.56
14.94
13.51
14.71
14.41
11.80
12.12
11.58
12.58
5.12
12.12
13.96
77
2,268
Bookvalue per shVND
2,944
3,454
3,893
4,351
5,093
5,567
6,145
6,229
6,430
7,389
1,398
7.73%
9.96%
—
2,523
FCF per shareVND
2,317
2,367
2,381
2,370
2,514
2,697
2,610
2,712
3,244
3,288
730.90
5.52%
3.74%
—
2,251
Dividend per shVND
1,585
1,672
1,826
1,663
1,480
1,329
1,227
1,275
1,348
1,440
434.90
(0.54%)
(0.20%)
—
3.70
Div yield (avg)%
14.48
12.29
14.17
11.25
13.50
14.75
13.75
13.36
11.14
12.97
24.40
13.36
13.43
71
3.79
Payout ratio%
15.17
14.13
12.07
13.92
11.20
10.99
11.42
13.36
11.62
14.19
7.06
11.62
12.71
68
69.52
Shares (diluted)M
72.85
77.86
80.26
86.63
77.95
80.71
89.82
92.78
85.96
97.45
71.00
4.57%
4.05%
7
29.32
Buyback yield%
15.19
15.62
15.27
13.93
15.50
13.82
14.61
14.87
16.45
18.88
6.12
14.87
15.23
42
1.681
D/E ratiox
0.376
0.365
0.355
0.364
0.346
0.317
0.281
0.252
0.270
0.283
1.227
0.281
0.332
72
241.0
Enterprise valueVND B
401.9
416.5
431.2
466.6
478.2
522.0
536.3
586.1
645.7
662.7
320.9
6.74%
5.38%
36
108.3
LT debtVND B
281.4
260.5
281.8
264.4
280.3
270.9
253.5
258.7
283.9
274.7
252.2
(0.40%)
(0.44%)
41
Revenue
VND 317.2B
1.41%
1.00×
Cost of revenue
VND 160.0B
1.38%
1.00×
Operating expenses
VND 55.02B
1.26%
0.99×
Goodwill & intangibles
16.17%
Spread over hurdle
40.32%