338.2
RevenueVND B
196.1
212.7
229.5
251.4
268.5
293.8
318.6
338.9
362.5
386.8
359.2
7.57%
7.95%
67
13.51
Revenue growth%
10.97
8.31
9.66
8.57
9.06
10.63
13.02
10.48
9.79
11.98
19.78
10.63
10.14
46
27.82
Gross margin%
20.93
23.73
25.30
26.93
24.69
26.13
28.65
31.41
33.56
35.75
15.84
31.41
26.53
64
6.35
Operating margin%
3.06
3.27
0.73
1.51
0.40
0.40
1.38
3.38
3.85
6.30
21.23
3.38
2.28
48
5.15
Net margin%
8.15
10.88
11.76
11.11
8.87
7.71
8.22
7.71
5.03
6.76
20.16
7.71
8.18
74
16.21
P/E ratio (avg)x
40.11
42.71
47.67
50.98
48.52
46.97
44.61
40.96
40.99
37.41
11.38
40.99
43.66
24
24.00
EV/EBITx
24.31
21.71
19.40
18.91
17.27
16.33
16.87
17.93
18.41
16.97
25.79
16.97
18.17
67
11.95
FCF yield (avg)%
41.51
42.34
42.09
43.69
41.35
42.44
40.62
41.06
41.14
41.16
2.93
41.14
41.43
45
16.96
FCF margin%
18.71
17.48
16.98
19.16
19.68
18.61
18.36
16.51
17.91
15.88
14.19
17.91
18.14
76
1.444
FCF / Net incomex
1.220
1.063
1.160
1.073
1.071
0.976
0.874
0.920
0.896
0.908
0.153
0.908
1.020
10
6.29
ROIC%
14.97
15.54
14.06
14.24
14.68
12.26
13.80
16.70
18.59
18.02
23.82
16.70
14.82
51
24.84
Return on equity%
18.26
17.57
16.19
15.39
17.37
18.41
15.59
16.48
13.62
12.90
16.86
15.59
16.34
77
22.77
Return on assets%
26.70
29.17
32.00
33.52
30.94
31.65
29.41
27.82
30.49
31.44
28.24
30.49
30.71
50
3,919
EPSVND
3,673
3,417
3,789
3,467
3,367
3,301
3,388
3,328
3,425
3,500
4,078
0.78%
(0.33%)
—
2.01
EPS growth%
4.55
5.80
2.89
0.89
2.99
5.80
8.78
11.27
10.68
10.40
11.35
10.40
5.80
83
775.29
Bookvalue per shVND
4,217
4,225
3,990
3,761
3,765
3,405
3,524
3,709
3,910
3,556
4,296
(1.14%)
(1.83%)
—
2,580
FCF per shareVND
1,447
1,411
1,516
1,509
1,541
1,600
1,543
1,712
1,806
2,005
2,192
5.41%
3.06%
—
2,413
Dividend per shVND
1,893
1,909
1,718
1,588
1,604
1,566
1,474
1,416
1,393
1,215
1,589
(5.41%)
(5.65%)
—
28.91
Div yield (avg)%
24.21
25.32
27.30
27.19
26.00
26.12
26.05
26.67
29.11
30.17
8.39
26.67
26.39
63
23.82
Payout ratio%
7.62
9.12
8.81
9.44
11.43
13.96
13.70
15.07
16.23
17.51
18.88
15.07
12.57
32
35.72
Shares (diluted)M
31.61
30.49
28.58
29.06
26.73
24.79
25.86
24.73
26.40
25.22
34.18
(1.15%)
(1.77%)
55
18.02
Buyback yield%
16.66
17.60
18.02
17.57
15.25
17.43
18.69
19.40
20.26
20.89
15.59
19.40
17.81
85
1.590
D/E ratiox
1.517
1.781
1.918
2.002
2.206
2.377
2.719
2.865
2.934
2.909
1.718
2.865
2.292
20
55.12
Enterprise valueVND B
32.04
34.48
33.09
35.66
33.03
33.23
36.10
35.71
32.21
32.27
381.3
(0.47%)
0.34%
79
100.9
LT debtVND B
45.71
45.91
50.16
58.16
66.03
69.22
79.46
84.20
83.45
91.10
312.7
6.65%
8.12%
94
Revenue
VND 386.8B
7.95%
1.00×
Cost of revenue
VND 267.8B
7.91%
1.00×
Operating expenses
VND 59.51B
8.53%
1.05×
Cash and investments
18.28%