8.164
RevenueVND B
22.81
23.83
25.22
26.97
28.46
30.08
31.88
33.17
35.11
37.00
8.345
5.38%
5.78%
37
8.64
Revenue growth%
22.46
21.91
19.63
17.64
19.38
17.50
20.49
20.69
21.42
20.94
25.94
20.69
20.59
18
7.53
Gross margin%
23.59
23.84
22.52
23.36
26.21
24.55
25.12
25.33
24.09
26.61
16.13
25.12
24.32
37
3.00
Operating margin%
16.90
17.74
14.85
14.69
14.47
15.93
15.45
16.41
18.84
20.58
6.79
16.41
16.17
80
6.23
Net margin%
0.40
2.43
3.55
5.42
3.08
4.61
3.91
3.14
4.42
3.37
19.29
3.91
3.46
56
8.865
P/E ratio (avg)x
58.95
61.02
59.72
64.29
62.28
65.65
71.84
72.47
68.79
71.40
30.62
71.40
64.97
14
32.80
EV/EBITx
41.74
44.95
43.30
47.14
47.18
49.46
52.40
58.07
56.97
60.94
9.398
56.97
48.32
63
28.86
FCF yield (avg)%
6.46
6.93
4.86
2.77
3.33
5.69
8.61
10.21
8.58
7.87
21.30
8.58
6.70
67
13.93
FCF margin%
7.57
7.82
8.94
10.58
10.77
9.26
10.44
10.04
7.27
9.70
9.10
9.70
9.48
38
1.034
FCF / Net incomex
0.989
1.117
1.083
1.285
1.304
1.427
1.671
1.844
1.757
1.793
0.778
1.757
1.366
16
19.46
ROIC%
23.00
21.97
22.28
21.35
23.35
24.58
23.74
23.18
22.70
22.14
26.18
23.18
22.85
37
19.51
Return on equity%
2.12
4.91
4.74
2.01
2.82
1.79
0.42
0.40
0.40
0.40
23.08
0.40
1.90
67
29.86
Return on assets%
20.77
21.82
24.25
21.67
20.95
23.21
22.49
25.02
27.45
29.21
11.90
25.02
22.85
94
1,825
EPSVND
1,055
978.34
977.17
1,084
1,029
947.72
967.93
925.09
872.19
903.46
1,979
(2.56%)
(1.83%)
—
8.11
EPS growth%
20.92
20.44
21.86
23.71
25.54
25.10
27.32
26.76
25.56
28.23
18.30
26.76
25.32
32
1,113
Bookvalue per shVND
1,221
1,355
1,486
1,624
1,785
1,824
1,824
1,910
2,088
2,232
819.43
4.57%
6.15%
—
1,705
FCF per shareVND
1,481
1,386
1,345
1,495
1,375
1,306
1,449
1,571
1,504
1,663
2,132
3.88%
2.33%
—
1,685
Dividend per shVND
3,016
3,336
3,360
3,243
3,217
3,127
3,573
4,058
4,061
3,849
2,158
3.66%
2.59%
—
15.06
Div yield (avg)%
16.51
17.69
17.03
14.75
14.75
15.63
14.01
14.83
15.77
17.57
23.51
15.63
15.70
64
6.52
Payout ratio%
23.64
26.24
23.84
25.42
26.54
27.12
26.98
28.00
26.22
28.20
20.74
27.12
26.39
41
13.29
Shares (diluted)M
14.73
17.16
16.88
18.58
21.62
21.02
20.43
21.10
24.72
26.70
13.57
4.31%
7.50%
91
28.09
Buyback yield%
25.46
23.02
24.87
23.61
21.19
20.31
22.80
24.38
21.45
19.84
24.02
21.45
22.91
16
1.300
D/E ratiox
1.587
1.611
1.574
1.456
1.498
1.331
1.272
1.358
1.256
1.177
1.746
1.272
1.407
7
2.874
Enterprise valueVND B
15.27
16.99
18.19
17.76
17.60
19.95
22.70
21.69
20.10
21.77
34.80
4.34%
2.56%
93
4.024
LT debtVND B
13.56
13.48
14.47
16.68
16.60
18.59
19.86
19.92
19.73
18.34
14.49
2.02%
4.52%
57
Revenue
VND 37.00B
5.78%
1.00×
Cost of revenue
VND 20.98B
5.59%
0.98×
Operating expenses
VND 8.054B
6.24%
1.04×
Cash and investments
20.77%
Goodwill & intangibles
16.10%
Spread over hurdle
59.17%