17.84
RevenueVND B
56.35
57.82
59.47
63.06
66.01
69.13
70.84
73.02
77.88
82.01
19.33
4.44%
4.49%
40
10.69
Revenue growth%
5.77
4.23
4.86
3.23
5.73
5.81
3.48
2.50
1.36
3.86
11.38
3.48
4.05
36
20.63
Gross margin%
20.59
18.86
20.41
21.78
20.18
18.16
17.76
18.99
19.97
17.39
11.54
18.16
19.48
49
7.51
Operating margin%
16.71
15.10
13.64
14.54
16.61
16.06
15.55
15.77
15.27
16.14
18.94
15.77
15.66
69
14.66
Net margin%
24.07
23.49
24.17
22.32
19.69
21.29
23.55
22.23
23.82
24.46
21.84
23.55
23.52
43
13.76
P/E ratio (avg)x
20.95
19.12
17.77
17.06
17.99
16.21
16.85
16.08
16.80
15.24
17.53
16.21
16.96
61
6.996
EV/EBITx
36.25
33.76
30.98
32.78
34.85
31.56
34.00
35.13
30.42
27.54
19.68
31.56
33.27
60
14.23
FCF yield (avg)%
7.44
5.60
7.00
8.40
10.83
8.91
9.86
9.39
11.82
9.94
13.40
9.86
9.15
14
22.28
FCF margin%
1.13
0.45
0.63
2.07
0.50
0.40
2.82
3.01
1.57
2.61
17.55
2.61
1.35
29
1.063
FCF / Net incomex
0.612
0.549
0.558
0.508
0.485
0.487
0.468
0.406
0.441
0.412
1.053
0.441
0.486
9
20.19
ROIC%
28.57
26.52
27.72
30.38
32.74
32.95
31.99
32.65
30.99
28.28
16.44
31.99
30.69
70
12.32
Return on equity%
27.43
28.84
26.35
28.96
29.16
31.36
33.03
33.18
35.49
34.70
21.82
33.18
30.26
81
24.66
Return on assets%
14.44
15.48
15.64
16.80
15.38
16.64
16.61
15.36
15.48
12.66
12.61
15.48
15.48
20
295.13
EPSVND
324.73
358.66
417.89
477.65
525.03
623.25
676.44
763.03
899.19
957.76
330.31
12.78%
11.18%
—
8.01
EPS growth%
10.39
8.16
5.82
3.03
1.24
0.40
2.50
4.96
3.61
5.61
10.04
3.61
4.29
80
138.72
Bookvalue per shVND
136.99
142.12
165.29
182.96
171.54
181.93
178.23
176.54
184.36
210.99
94.63
4.23%
5.12%
—
103.81
FCF per shareVND
153.76
149.44
152.22
155.26
132.37
126.63
123.95
114.40
99.79
98.97
53.91
(5.65%)
(5.49%)
—
184.63
Dividend per shVND
74.79
75.13
82.83
82.46
77.42
73.14
68.94
71.78
74.10
74.49
271.74
(0.77%)
0.53%
—
6.91
Div yield (avg)%
27.26
26.52
27.43
27.66
25.64
23.33
24.98
25.57
22.93
20.17
6.46
23.33
25.61
67
4.30
Payout ratio%
15.17
12.46
14.23
11.24
13.98
11.03
8.49
6.09
5.08
4.45
28.97
6.09
11.14
76
111.6
Shares (diluted)M
101.1
105.4
112.7
117.4
103.1
89.67
78.53
80.48
73.71
65.09
112.3
(8.79%)
(5.36%)
91
11.68
Buyback yield%
15.08
16.16
18.72
20.09
20.17
22.51
25.29
27.60
26.70
28.44
20.94
26.70
21.34
25
0.663
D/E ratiox
1.072
1.121
1.161
1.361
1.524
1.696
1.899
1.998
1.995
2.142
0.524
1.995
1.610
28
63.18
Enterprise valueVND B
27.85
27.71
29.13
31.41
32.03
32.73
34.13
36.92
33.42
35.17
13.61
1.89%
2.45%
22
57.82
LT debtVND B
67.73
63.97
66.69
69.78
67.33
60.60
56.32
48.64
42.34
45.93
6.850
(7.37%)
(3.12%)
55
Revenue
VND 82.01B
4.49%
1.00×
Cost of revenue
VND 49.72B
4.16%
0.97×
Operating expenses
VND 18.51B
4.67%
1.02×
Property and equipment
15.65%
Goodwill & intangibles
15.17%
Spread over hurdle
(6.95%)