28.21
RevenueVND B
25.00
26.35
28.21
30.50
33.08
35.12
38.11
41.15
44.96
49.08
31.07
8.21%
7.72%
92
18.92
Revenue growth%
19.51
21.23
18.40
17.98
20.80
19.63
16.80
16.47
15.05
12.06
2.23
16.47
18.19
18
2.19
Gross margin%
25.30
24.61
24.63
23.19
21.22
22.28
20.29
20.49
21.31
22.31
21.54
21.31
22.30
86
6.68
Operating margin%
23.84
21.40
22.79
24.06
21.13
18.32
16.05
14.03
15.82
17.57
27.03
16.05
19.72
24
14.56
Net margin%
20.61
17.91
20.30
18.72
16.23
14.65
13.92
12.45
13.52
16.48
9.22
13.92
16.36
54
29.13
P/E ratio (avg)x
33.58
35.44
34.85
36.09
41.00
41.39
43.67
41.62
39.39
44.08
6.375
41.62
40.19
56
36.55
EV/EBITx
32.74
31.56
30.96
32.73
36.32
38.62
42.79
38.79
39.73
38.86
7.855
38.86
37.47
11
9.74
FCF yield (avg)%
15.24
17.33
17.45
17.29
17.20
15.97
15.54
14.82
17.06
17.64
8.52
15.97
17.13
27
14.17
FCF margin%
4.47
3.15
0.40
0.40
2.96
2.84
2.70
5.48
7.73
7.04
18.14
5.48
3.05
79
0.788
FCF / Net incomex
0.762
0.736
0.730
0.789
0.818
0.788
0.854
0.860
0.825
0.884
1.151
0.854
0.804
12
11.30
ROIC%
20.51
22.94
24.84
25.86
23.60
24.57
26.60
28.92
29.73
31.45
6.47
28.92
25.35
94
14.96
Return on equity%
20.00
22.82
24.90
22.46
20.18
19.12
18.75
17.80
20.48
22.38
17.07
19.12
20.33
52
16.55
Return on assets%
19.11
21.00
21.02
19.31
20.92
20.00
17.35
14.73
15.65
13.25
12.07
15.65
19.21
39
3,597
EPSVND
1,544
1,672
1,511
1,536
1,508
1,693
1,779
1,759
1,739
1,894
3,927
4.67%
1.45%
—
24.59
EPS growth%
26.20
24.83
21.85
20.78
20.74
21.75
20.85
18.05
20.22
19.66
10.52
20.22
20.82
92
1,769
Bookvalue per shVND
3,673
4,059
4,797
5,129
5,320
6,163
6,308
7,480
8,260
8,194
3,077
9.02%
7.87%
—
3,324
FCF per shareVND
1,403
1,278
1,114
1,103
1,068
1,005
1,022
1,039
1,030
1,068
629.59
0.01%
(2.05%)
—
2,242
Dividend per shVND
2,889
2,885
2,891
2,830
3,016
2,842
2,856
2,901
2,890
2,726
3,606
(2.00%)
(0.12%)
—
10.15
Div yield (avg)%
13.61
16.27
15.85
18.85
18.26
19.05
21.57
23.41
24.51
22.77
23.52
22.77
18.95
40
22.91
Payout ratio%
15.59
15.74
13.31
11.65
13.72
15.36
16.84
18.69
20.63
23.10
5.80
18.69
15.67
78
13.17
Shares (diluted)M
16.50
15.01
14.63
13.42
13.29
13.79
15.61
16.72
17.74
19.87
13.04
8.37%
3.20%
82
19.66
Buyback yield%
6.59
8.27
8.87
9.74
12.13
11.53
8.94
7.20
5.65
6.91
28.66
7.20
8.57
80
1.597
D/E ratiox
1.124
1.276
1.453
1.642
1.737
1.660
1.651
1.893
2.006
1.927
0.886
1.893
1.656
60
9.906
Enterprise valueVND B
10.84
10.08
11.12
11.72
13.12
12.63
11.78
13.24
11.96
12.76
39.91
(0.55%)
2.45%
78
43.32
LT debtVND B
15.27
13.60
12.49
12.40
11.12
9.504
8.222
7.665
8.089
7.192
19.11
(8.35%)
(6.74%)
23
Revenue
VND 49.08B
7.72%
1.00×
Cost of revenue
VND 28.55B
7.55%
0.98×
Operating expenses
VND 8.632B
7.88%
1.01×
Property and equipment
16.07%
Spread over hurdle
(5.28%)