368.7
RevenueVND B
362.3
387.0
406.0
433.2
454.5
465.5
495.8
528.3
551.7
564.9
389.2
4.45%
4.96%
87
27.03
Revenue growth%
3.80
6.06
7.68
5.06
5.48
7.12
9.67
11.24
9.11
10.35
23.86
9.67
7.40
29
11.60
Gross margin%
0.40
0.40
2.79
4.02
3.76
1.49
0.81
2.18
0.40
0.40
17.61
0.81
1.15
80
29.60
Operating margin%
8.81
7.71
10.26
7.40
8.40
8.88
8.11
10.07
10.29
8.34
18.67
8.88
8.60
79
11.68
Net margin%
18.87
17.15
17.88
20.60
19.51
22.34
23.43
25.58
26.28
27.01
9.81
25.58
21.47
11
19.36
P/E ratio (avg)x
36.07
39.40
42.79
44.95
45.86
52.47
51.90
59.28
54.89
56.29
17.96
54.89
48.88
26
27.56
EV/EBITx
33.61
34.06
41.25
46.64
54.68
64.89
74.73
78.29
86.25
89.68
19.36
78.29
59.78
75
3.68
FCF yield (avg)%
31.29
32.58
33.52
34.02
35.27
35.94
38.15
37.49
39.96
41.69
13.10
38.15
35.61
60
9.86
FCF margin%
12.01
14.16
11.19
9.41
8.13
8.51
6.86
7.24
4.84
6.75
13.60
6.86
8.32
25
1.187
FCF / Net incomex
0.359
0.388
0.349
0.312
0.314
0.294
0.303
0.329
0.316
0.318
0.420
0.316
0.317
43
24.00
ROIC%
8.07
8.29
9.56
10.04
11.50
9.57
8.00
9.01
11.05
12.84
10.54
9.57
9.56
23
16.39
Return on equity%
19.83
21.51
18.98
19.96
18.24
20.76
19.46
20.37
22.79
24.18
9.83
20.76
20.17
72
18.36
Return on assets%
31.42
30.25
28.85
29.25
30.47
28.82
26.28
24.46
25.95
28.85
18.13
26.28
28.85
76
525.07
EPSVND
1,349
1,484
1,391
1,488
1,421
1,374
1,243
1,122
1,115
1,046
537.76
(5.93%)
(2.34%)
—
18.42
EPS growth%
4.44
3.67
5.96
7.17
9.23
7.60
7.48
8.24
6.81
8.25
3.18
7.60
7.32
24
876.36
Bookvalue per shVND
1,075
1,163
1,283
1,233
1,305
1,252
1,385
1,511
1,723
1,861
1,263
7.35%
5.69%
—
523.38
FCF per shareVND
1,871
1,976
2,119
2,348
2,194
2,074
2,105
2,363
2,404
2,647
1,301
3.82%
3.11%
—
1,394
Dividend per shVND
721.29
621.62
616.28
589.76
595.70
605.59
553.69
487.40
461.57
500.07
1,284
(3.44%)
(3.76%)
—
21.81
Div yield (avg)%
5.71
6.95
3.99
6.12
3.67
4.71
5.10
7.92
6.39
6.88
14.50
6.39
5.91
8
4.42
Payout ratio%
19.54
20.56
18.64
21.10
21.69
22.62
19.69
17.10
19.40
21.28
12.37
19.69
20.13
68
120.4
Shares (diluted)M
203.1
231.0
257.8
256.5
278.5
289.7
319.7
321.6
355.4
359.3
120.8
5.23%
7.60%
93
29.16
Buyback yield%
15.83
18.62
20.11
18.71
17.69
20.56
17.67
16.55
16.58
14.04
11.94
16.58
17.68
91
1.723
D/E ratiox
0.772
0.819
0.821
0.768
0.756
0.762
0.764
0.723
0.785
0.857
1.757
0.764
0.770
31
206.6
Enterprise valueVND B
421.3
387.3
427.7
482.0
503.7
524.1
521.5
524.2
529.2
562.6
43.17
2.24%
4.10%
40
353.7
LT debtVND B
374.5
368.7
368.1
396.1
377.9
338.7
311.0
311.6
318.4
335.1
43.73
(2.38%)
0.08%
94
Revenue
VND 564.9B
4.96%
1.00×
Cost of revenue
VND 333.1B
5.10%
1.01×
Operating expenses
VND 124.8B
5.04%
1.01×
Property and equipment
16.46%
Spread over hurdle
44.11%