24.75
RevenueVND B
110.3
108.3
106.5
104.7
105.1
107.7
106.5
108.8
110.4
109.5
26.43
0.82%
0.05%
55
29.86
Revenue growth%
18.41
15.83
14.20
13.99
11.47
9.99
12.61
15.46
16.54
17.82
4.10
15.46
14.83
19
28.15
Gross margin%
16.21
18.34
16.81
17.19
16.86
14.21
16.45
16.27
15.73
13.96
25.41
15.73
16.36
48
21.83
Operating margin%
6.90
5.90
6.72
9.60
7.78
6.62
6.82
9.49
10.63
10.18
26.56
9.49
7.34
54
24.35
Net margin%
18.79
20.43
22.38
20.07
18.92
20.18
21.44
20.44
18.55
17.30
18.47
20.18
20.12
80
34.10
P/E ratio (avg)x
27.29
29.97
32.16
30.33
34.26
33.63
34.08
38.65
38.66
45.42
37.88
38.65
33.85
24
20.33
EV/EBITx
42.67
47.49
52.54
50.46
46.76
43.45
48.14
51.61
49.52
49.85
19.61
49.52
48.83
58
23.25
FCF yield (avg)%
27.65
28.72
27.09
25.23
26.82
24.45
26.08
23.14
21.49
22.84
22.37
23.14
25.66
46
26.55
FCF margin%
26.11
23.69
24.23
25.61
25.35
22.83
21.27
20.07
22.18
20.69
16.40
21.27
23.26
17
0.444
FCF / Net incomex
1.248
1.165
1.127
1.055
0.995
0.904
0.897
0.957
0.874
0.913
0.631
0.904
0.976
95
24.82
ROIC%
23.73
22.74
25.53
23.15
24.50
23.44
22.35
22.35
23.74
25.47
9.06
23.44
23.58
27
4.79
Return on equity%
27.79
25.64
26.21
29.18
29.10
27.30
26.73
23.78
24.99
27.34
5.51
26.73
27.02
47
4.31
Return on assets%
4.89
7.84
6.05
5.24
4.84
2.13
5.03
7.86
8.32
9.31
6.29
7.86
5.64
35
5,820
EPSVND
3,312
3,133
3,112
3,138
3,000
2,768
2,610
2,687
3,031
3,334
6,051
2.14%
1.10%
—
26.05
EPS growth%
7.24
4.48
5.47
5.80
3.36
6.06
3.57
5.22
4.36
6.42
3.20
5.22
5.35
30
6,489
Bookvalue per shVND
8,942
10,866
11,110
13,451
13,371
14,557
15,448
16,557
19,436
22,231
4,984
10.70%
9.63%
—
1,657
FCF per shareVND
6,583
6,727
8,199
8,166
8,907
9,072
10,506
12,658
14,698
14,449
1,339
10.16%
8.93%
—
3,103
Dividend per shVND
6,841
7,112
6,635
6,155
5,778
6,364
6,017
6,864
6,664
6,652
3,217
2.86%
(0.99%)
—
11.02
Div yield (avg)%
15.60
17.20
18.58
18.74
15.88
12.96
14.10
15.08
15.89
13.76
22.91
14.10
15.74
89
25.41
Payout ratio%
28.88
27.38
29.38
29.47
28.57
31.00
28.88
29.73
27.48
28.83
16.76
28.88
28.88
13
8.300
Shares (diluted)M
6.514
6.454
6.791
6.596
5.786
5.636
4.960
4.623
4.269
4.695
8.406
(4.09%)
(4.08%)
8
29.33
Buyback yield%
35.80
33.57
31.43
32.92
30.50
29.52
28.75
27.75
27.02
29.42
19.25
28.75
30.01
17
1.063
D/E ratiox
1.334
1.437
1.456
1.618
1.752
1.615
1.794
1.698
1.896
2.037
0.609
1.794
1.658
14
132.0
Enterprise valueVND B
120.2
131.3
135.7
145.3
161.3
160.6
148.2
146.9
167.0
183.2
19.84
2.58%
4.12%
59
128.1
LT debtVND B
33.03
28.55
31.22
31.18
30.87
32.91
34.95
32.82
34.28
37.42
7.779
3.92%
0.19%
28
Revenue
VND 109.5B
0.05%
1.00×
Cost of revenue
VND 63.79B
0.36%
1.03×
Operating expenses
VND 25.68B
(0.37%)
0.96×
Cash and investments
20.22%
Property and equipment
17.67%