88.36
RevenueVND B
328.5
324.4
332.0
332.9
337.9
345.2
352.1
345.2
347.5
356.2
92.05
1.06%
1.07%
50
16.28
Revenue growth%
12.07
9.83
9.40
7.01
7.13
7.17
9.28
10.41
9.70
9.47
26.10
9.47
9.43
38
26.70
Gross margin%
9.73
10.32
8.04
10.59
11.11
12.07
10.90
12.03
13.94
14.86
2.93
12.07
11.01
22
25.01
Operating margin%
21.02
20.50
22.87
23.93
23.81
24.28
25.47
22.93
20.49
19.69
12.65
22.93
22.90
94
20.69
Net margin%
30.92
30.59
27.79
27.04
25.90
27.75
28.23
30.15
31.18
30.14
23.40
30.14
29.18
34
19.20
P/E ratio (avg)x
46.00
50.41
54.23
54.47
52.94
56.17
63.49
62.13
67.55
76.68
27.40
63.49
55.32
26
24.29
EV/EBITx
28.67
32.14
30.76
32.21
35.25
37.30
35.38
33.87
37.83
40.43
37.10
37.30
34.56
87
23.74
FCF yield (avg)%
12.68
14.81
15.63
15.91
16.40
16.10
13.48
11.45
12.71
10.62
3.26
12.71
14.15
40
6.41
FCF margin%
8.63
10.24
8.68
7.12
5.02
4.06
5.89
7.75
9.11
6.87
14.88
6.87
7.43
49
1.293
FCF / Net incomex
1.389
1.328
1.277
1.210
1.279
1.394
1.566
1.565
1.653
1.776
1.287
1.566
1.391
7
17.52
ROIC%
7.95
5.89
7.11
7.21
9.63
8.64
7.62
4.93
3.24
4.89
9.66
4.93
7.16
61
20.40
Return on equity%
16.34
16.24
16.43
14.96
12.12
10.40
11.63
12.56
11.19
8.66
13.40
11.19
12.34
61
13.62
Return on assets%
24.36
25.12
27.44
28.45
29.60
27.45
29.33
32.28
31.85
30.22
29.90
30.22
28.89
37
265.77
EPSVND
225.04
216.35
219.86
234.29
239.28
238.61
257.74
249.46
253.54
275.06
292.47
2.83%
2.71%
—
24.03
EPS growth%
2.64
5.26
3.52
2.55
4.96
6.67
9.20
8.18
10.94
9.08
15.64
9.08
5.96
11
369.99
Bookvalue per shVND
356.58
383.03
430.01
480.08
440.75
440.70
479.49
480.86
502.05
515.62
243.01
3.19%
5.02%
—
416.95
FCF per shareVND
651.25
788.10
839.89
987.63
1,119
1,176
1,280
1,340
1,345
1,489
328.38
5.89%
8.49%
—
187.28
Dividend per shVND
89.19
92.61
84.88
78.83
68.44
70.04
69.68
67.89
64.21
55.79
442.11
(4.01%)
(5.35%)
—
18.77
Div yield (avg)%
13.41
13.93
16.79
14.98
17.85
19.18
20.37
22.13
21.53
22.77
2.22
21.53
18.52
39
4.73
Payout ratio%
12.65
10.54
9.59
10.33
9.23
10.63
10.88
11.37
13.28
12.62
8.10
11.37
10.75
35
120.6
Shares (diluted)M
167.1
197.7
204.6
230.8
259.4
280.2
272.5
310.7
348.4
355.7
123.3
6.52%
9.01%
24
22.59
Buyback yield%
20.49
19.23
20.15
18.07
17.81
16.84
14.24
16.91
19.82
19.17
11.44
16.91
18.62
57
1.173
D/E ratiox
1.732
1.664
1.669
1.513
1.563
1.686
1.844
2.028
2.227
2.474
0.870
2.028
1.709
41
244.4
Enterprise valueVND B
218.0
202.8
202.4
222.6
214.2
208.4
221.1
207.6
226.1
236.5
254.0
2.00%
0.66%
91
100.3
LT debtVND B
185.4
197.8
178.6
186.6
178.3
187.4
167.8
180.3
175.5
183.6
159.9
0.59%
(0.08%)
81
Revenue
VND 356.2B
1.07%
1.00×
Cost of revenue
VND 214.0B
0.81%
0.97×
Operating expenses
VND 88.49B
1.58%
1.05×
Cash and investments
16.55%
Property and equipment
16.36%
Spread over hurdle
(5.17%)