3,493
RevenueVND B
1,624
1,771
1,882
1,997
2,092
2,201
2,339
2,528
2,652
2,836
3,854
6.27%
6.33%
66
9.29
Revenue growth%
6.25
5.32
7.51
5.56
7.22
5.74
7.08
6.29
7.92
6.24
20.71
6.29
6.27
50
21.37
Gross margin%
24.75
24.80
27.13
24.27
24.44
26.41
27.44
26.94
28.07
28.96
9.54
27.44
26.67
66
21.74
Operating margin%
1.98
1.77
4.20
2.91
2.34
1.10
0.40
1.49
3.80
2.81
28.89
1.49
2.16
51
20.73
Net margin%
33.16
30.74
28.67
26.72
27.76
27.96
30.31
29.32
26.87
27.76
8.45
27.96
28.31
50
13.57
P/E ratio (avg)x
9.452
8.440
9.071
9.439
9.943
9.307
8.801
8.863
8.752
8.776
34.28
8.801
8.967
45
10.15
EV/EBITx
17.46
17.42
19.37
18.12
17.75
17.85
19.38
17.43
18.28
17.04
19.55
17.85
17.80
56
13.42
FCF yield (avg)%
14.61
12.36
9.91
7.72
4.92
4.05
6.21
4.74
3.30
5.57
26.54
4.74
5.89
92
19.69
FCF margin%
24.21
21.68
19.36
20.68
21.91
24.61
26.16
28.44
26.79
26.10
8.85
26.16
24.41
68
0.589
FCF / Net incomex
1.439
1.424
1.536
1.668
1.717
1.688
1.650
1.835
1.827
1.992
0.243
1.827
1.678
50
28.13
ROIC%
22.75
24.15
25.33
27.95
26.49
27.49
24.73
26.35
23.92
22.58
17.23
24.73
25.03
80
9.69
Return on equity%
7.77
6.89
4.68
2.12
3.78
3.82
5.35
7.15
7.66
10.28
23.62
7.15
6.12
16
16.16
Return on assets%
24.15
25.05
28.03
28.73
27.03
24.82
24.70
25.28
27.07
27.88
7.39
25.28
26.16
60
1,244
EPSVND
429.37
451.89
429.41
418.59
373.45
341.18
310.42
297.89
323.40
303.84
1,298
(4.04%)
(2.82%)
—
16.84
EPS growth%
8.06
6.14
7.07
8.38
10.19
12.18
12.57
12.60
11.20
9.42
20.44
12.18
9.80
37
1,618
Bookvalue per shVND
757.82
717.75
690.43
653.56
593.68
636.18
683.73
664.08
668.55
707.67
1,729
3.58%
(0.12%)
—
2,198
FCF per shareVND
3,582
4,010
4,267
5,070
5,912
6,043
6,619
7,483
8,084
9,620
2,615
10.23%
11.60%
—
1,948
Dividend per shVND
1,499
1,632
1,760
1,754
1,771
1,973
1,919
2,006
2,107
2,127
2,173
3.72%
3.21%
—
27.95
Div yield (avg)%
29.00
27.90
28.91
26.99
24.15
24.89
26.77
27.04
26.07
24.60
29.70
26.07
26.88
19
6.65
Payout ratio%
11.02
8.69
10.79
9.00
7.61
10.05
7.25
8.48
10.14
9.61
13.69
9.61
9.31
28
489.5
Shares (diluted)M
452.5
450.7
393.5
396.1
344.6
302.8
319.5
318.6
270.7
267.0
504.5
(4.98%)
(4.71%)
44
8.46
Buyback yield%
30.52
29.15
31.68
32.73
32.52
32.94
30.26
32.64
32.85
31.35
12.23
32.64
32.10
73
0.170
D/E ratiox
1.890
2.073
2.108
2.150
2.411
2.899
3.073
3.391
3.478
3.508
0.817
3.391
2.655
47
3,104
Enterprise valueVND B
2,503
2,396
2,100
1,914
1,816
1,576
1,680
1,827
1,899
1,844
1,248
0.30%
(3.43%)
85
2,070
LT debtVND B
2,620
2,803
2,478
2,568
2,282
2,373
2,063
2,191
1,924
1,658
1,885
(6.19%)
(4.08%)
44
Revenue
VND 2.836T
6.33%
1.00×
Cost of revenue
VND 1.633T
6.32%
1.00×
Operating expenses
VND 585.9B
6.34%
1.00×
Goodwill & intangibles
21.07%
Spread over hurdle
11.68%