35.48
RevenueVND B
20.71
22.58
24.29
26.63
28.98
30.80
33.65
36.44
38.60
41.16
37.33
7.27%
7.83%
60
6.11
Revenue growth%
20.41
17.61
19.22
19.46
21.49
18.83
20.64
21.05
21.47
22.79
10.76
21.05
20.52
53
2.46
Gross margin%
15.00
16.44
17.71
17.21
18.66
19.58
21.48
20.52
22.69
20.93
11.29
20.93
19.12
47
22.49
Operating margin%
9.46
10.32
8.97
9.14
6.25
8.67
11.39
10.17
10.32
7.67
20.00
10.17
9.30
56
20.45
Net margin%
25.85
27.05
28.72
29.05
32.00
29.21
27.74
30.17
27.64
29.25
19.12
29.21
28.88
47
24.93
P/E ratio (avg)x
36.93
43.06
47.20
47.84
47.93
46.91
53.09
53.30
54.10
53.62
30.06
53.30
47.89
87
27.22
EV/EBITx
24.20
24.95
23.68
24.92
24.26
26.27
28.16
27.89
24.86
21.57
36.41
26.27
24.89
66
26.40
FCF yield (avg)%
14.73
16.87
14.44
14.69
16.46
13.51
14.93
15.94
15.28
12.39
12.23
14.93
14.83
57
7.73
FCF margin%
0.42
0.40
1.67
0.40
0.40
1.55
0.96
2.71
1.44
2.28
10.69
1.55
1.20
49
0.225
FCF / Net incomex
0.433
0.451
0.485
0.528
0.530
0.506
0.556
0.598
0.534
0.571
0.705
0.556
0.529
55
13.05
ROIC%
26.03
24.43
25.81
27.27
28.37
30.22
28.79
27.73
24.83
23.93
18.28
27.73
26.65
33
28.61
Return on equity%
28.23
26.46
25.90
25.55
27.24
27.83
25.51
24.90
25.66
24.43
2.23
25.51
25.78
88
19.29
Return on assets%
7.31
5.37
7.70
7.63
7.22
8.10
7.24
4.42
2.75
1.85
6.95
4.42
7.23
86
565.59
EPSVND
472.12
450.94
472.53
556.75
615.63
588.29
629.87
692.20
735.74
731.26
609.63
3.50%
5.50%
—
15.03
EPS growth%
8.41
9.43
9.39
10.49
10.75
11.14
8.67
8.80
6.77
6.62
7.03
8.67
9.10
61
501.09
Bookvalue per shVND
727.79
753.82
742.20
748.95
847.93
901.67
892.36
972.21
1,143
1,122
515.47
5.76%
6.30%
—
1,026
FCF per shareVND
278.33
260.62
229.67
235.38
254.89
228.73
233.34
229.11
246.23
249.17
361.80
(0.45%)
(1.10%)
—
489.97
Dividend per shVND
362.08
315.09
287.65
296.47
259.60
261.11
283.87
256.95
250.99
274.29
402.63
1.11%
(2.13%)
—
2.14
Div yield (avg)%
6.03
6.52
3.90
5.35
6.98
6.86
7.69
9.01
11.12
8.79
28.32
8.79
6.92
60
2.67
Payout ratio%
5.68
3.37
6.27
5.84
4.03
6.01
6.55
8.16
8.93
7.94
23.32
7.94
6.14
45
13.74
Shares (diluted)M
18.41
18.56
17.78
18.86
20.80
20.49
19.62
18.54
20.05
21.88
13.98
1.02%
3.22%
15
8.59
Buyback yield%
7.78
7.33
10.02
10.70
10.25
7.34
8.48
5.74
8.57
7.55
9.89
7.55
8.13
80
0.266
D/E ratiox
2.353
2.707
2.579
2.600
3.000
3.224
3.435
3.754
4.065
4.461
1.125
3.754
3.112
47
35.88
Enterprise valueVND B
29.55
30.08
32.76
28.44
27.97
25.69
27.70
27.29
28.11
28.22
24.57
0.18%
0.31%
48
4.661
LT debtVND B
13.39
13.41
11.82
12.71
11.04
10.30
9.571
8.453
7.898
6.761
6.431
(9.33%)
(7.03%)
48
Revenue
VND 41.16B
7.83%
1.00×
Cost of revenue
VND 27.66B
7.98%
1.01×
Operating expenses
VND 7.193B
7.90%
1.01×
Goodwill & intangibles
16.34%