4.078
RevenueVND B
32.92
34.97
37.96
40.19
44.00
46.69
49.34
52.02
54.99
58.59
4.352
5.90%
6.85%
57
9.28
Revenue growth%
1.96
1.10
1.95
3.86
5.28
6.24
3.72
4.98
2.78
4.75
27.04
4.75
3.79
25
24.35
Gross margin%
7.56
8.06
6.95
6.59
9.09
7.67
8.02
8.49
6.76
4.60
24.26
7.67
7.62
16
6.49
Operating margin%
32.21
33.22
34.25
33.55
30.73
32.81
33.56
34.09
32.53
31.05
12.71
32.81
33.02
89
26.78
Net margin%
9.79
10.95
13.18
10.19
9.19
6.94
4.68
3.87
1.20
0.40
28.07
3.87
8.07
67
34.83
P/E ratio (avg)x
29.90
31.33
32.28
32.49
33.62
32.87
30.50
32.10
35.93
34.27
15.15
32.87
32.39
67
12.50
EV/EBITx
14.48
14.23
14.89
15.97
16.22
16.29
15.13
16.26
16.36
19.05
19.27
16.29
16.09
5
14.44
FCF yield (avg)%
28.10
28.86
26.49
26.30
27.70
30.04
29.35
32.33
31.06
31.60
9.91
31.06
29.11
10
7.71
FCF margin%
16.19
15.82
17.94
17.71
17.58
18.23
19.99
22.84
24.19
24.18
13.51
22.84
18.08
74
1.391
FCF / Net incomex
2.001
2.100
2.170
2.270
2.317
2.311
2.219
2.398
2.524
2.603
0.611
2.398
2.290
31
20.17
ROIC%
6.10
7.30
6.15
5.45
4.94
6.73
7.97
7.08
5.54
8.22
27.05
7.08
6.44
30
13.78
Return on equity%
19.18
18.75
18.57
18.19
21.09
22.50
25.34
27.09
26.18
24.61
4.43
25.34
21.79
40
3.66
Return on assets%
23.09
24.97
22.60
25.01
24.60
26.63
28.59
29.90
28.40
30.30
19.80
28.59
25.82
73
460.20
EPSVND
281.46
266.62
240.49
232.37
240.56
257.95
266.88
250.21
231.79
228.62
490.92
(1.01%)
(1.82%)
—
21.35
EPS growth%
12.30
12.12
12.46
14.98
16.86
15.26
12.51
11.09
10.70
10.73
8.55
11.09
12.38
22
1,085
Bookvalue per shVND
566.79
586.25
634.09
625.05
561.22
479.87
510.98
530.58
558.99
565.61
1,046
0.16%
0.75%
—
631.47
FCF per shareVND
753.08
680.52
706.81
624.39
561.38
531.13
540.67
572.37
576.26
561.80
313.69
0.01%
(2.19%)
—
451.26
Dividend per shVND
1,061
1,209
1,252
1,216
1,255
1,377
1,484
1,647
1,505
1,607
1,226
5.06%
4.82%
—
10.90
Div yield (avg)%
21.40
22.89
20.69
22.35
21.09
21.58
19.27
16.73
17.33
14.94
26.40
17.33
20.89
62
16.71
Payout ratio%
11.22
9.55
7.00
6.04
3.29
2.65
1.09
2.51
3.04
0.87
12.15
2.51
3.17
14
32.07
Shares (diluted)M
31.83
27.66
29.89
27.08
26.68
28.64
31.31
33.30
32.60
29.94
30.66
2.34%
(1.96%)
93
15.19
Buyback yield%
19.87
17.15
19.78
21.40
24.32
22.13
19.30
19.35
17.25
15.33
25.48
19.30
19.56
33
0.111
D/E ratiox
0.844
0.754
0.758
0.770
0.737
0.673
0.611
0.624
0.553
0.566
0.708
0.611
0.705
58
16.10
Enterprise valueVND B
75.23
86.45
92.54
98.64
101.8
96.53
92.64
102.7
99.71
110.5
36.05
1.67%
4.94%
77
74.72
LT debtVND B
5.116
5.126
4.762
4.793
4.611
4.843
5.060
5.304
4.837
4.409
8.416
(0.89%)
(0.73%)
27
Revenue
VND 58.59B
6.85%
1.00×
Cost of revenue
VND 28.42B
6.87%
1.00×
Operating expenses
VND 12.73B
6.56%
0.97×
Cash and investments
15.93%
Spread over hurdle
28.70%