410.1
RevenueVND B
606.5
640.4
659.8
685.0
699.3
740.8
771.9
791.9
807.8
821.7
452.8
3.28%
3.46%
47
7.28
Revenue growth%
1.35
0.40
0.40
2.21
3.18
2.99
3.31
0.69
0.40
0.40
18.68
0.69
1.02
62
19.19
Gross margin%
21.80
18.91
18.00
15.09
16.79
15.62
15.65
18.63
21.49
24.34
20.94
18.63
18.32
71
18.77
Operating margin%
22.51
21.49
24.15
26.12
28.46
29.38
29.02
29.59
28.11
27.80
17.77
29.02
27.96
26
27.85
Net margin%
3.22
5.84
7.42
6.33
3.93
4.69
6.13
5.06
6.18
6.05
7.39
6.05
5.95
43
23.59
P/E ratio (avg)x
5.019
5.025
4.974
5.251
5.140
5.351
4.950
5.056
4.811
5.447
26.36
5.056
5.041
88
7.635
EV/EBITx
11.76
11.55
10.23
10.60
11.20
10.38
9.822
8.879
7.932
6.966
23.87
8.879
10.30
94
21.64
FCF yield (avg)%
5.42
8.26
5.62
5.06
3.19
1.67
0.40
3.23
5.66
8.61
22.35
3.23
5.24
68
2.27
FCF margin%
15.32
17.24
15.38
14.92
16.79
15.63
16.99
18.05
15.91
16.10
10.46
16.10
16.01
43
1.107
FCF / Net incomex
0.573
0.570
0.515
0.521
0.459
0.470
0.476
0.428
0.431
0.423
0.274
0.431
0.473
33
22.14
ROIC%
12.93
15.34
17.06
19.28
16.56
19.02
19.79
18.88
19.43
19.06
12.95
19.06
18.95
31
4.34
Return on equity%
4.05
2.72
0.54
1.23
2.79
0.40
2.99
5.16
2.33
4.81
18.16
2.99
2.76
88
4.46
Return on assets%
14.80
14.99
17.45
19.08
20.54
23.31
25.29
25.95
27.49
28.57
13.05
25.95
21.92
87
3,125
EPSVND
1,717
1,813
1,899
2,250
2,542
2,699
3,117
3,333
3,667
3,759
3,320
8.14%
9.73%
—
18.41
EPS growth%
0.71
0.40
0.49
2.46
0.40
0.40
3.29
5.49
5.29
7.29
14.85
5.29
1.59
15
3,009
Bookvalue per shVND
9,667
10,736
11,057
12,740
13,089
14,576
15,138
16,340
18,916
21,648
4,754
10.59%
10.10%
—
2,590
FCF per shareVND
3,194
3,319
3,752
4,112
4,159
4,522
4,241
3,996
4,234
4,047
4,865
(0.54%)
3.13%
—
4,478
Dividend per shVND
1,416
1,281
1,209
1,098
978.98
931.62
890.95
923.35
852.98
878.33
3,993
(2.15%)
(5.12%)
—
25.33
Div yield (avg)%
11.49
10.03
7.46
7.72
9.27
11.20
9.91
7.64
9.22
7.23
23.02
9.22
9.24
16
28.22
Payout ratio%
28.19
27.11
29.22
28.07
28.79
25.97
27.94
24.99
26.03
25.95
3.39
25.97
27.53
30
68.37
Shares (diluted)M
98.15
95.29
102.2
97.61
89.01
83.23
87.14
79.93
75.48
84.55
71.65
(1.02%)
(0.29%)
94
11.21
Buyback yield%
14.59
16.63
17.28
14.79
16.67
13.96
14.91
15.29
14.26
12.28
24.77
14.26
14.85
87
1.743
D/E ratiox
0.611
0.725
0.781
0.880
1.030
1.067
1.115
1.231
1.334
1.522
0.778
1.231
1.048
56
303.3
Enterprise valueVND B
850.1
881.0
874.5
1,022
1,004
1,075
1,055
1,245
1,494
1,601
635.3
9.78%
6.37%
45
401.8
LT debtVND B
499.6
558.6
503.8
457.3
472.3
495.8
501.6
509.2
528.6
578.1
59.47
4.13%
1.28%
92
Revenue
VND 821.7B
3.46%
1.00×
Cost of revenue
VND 474.8B
3.47%
1.00×
Operating expenses
VND 147.9B
3.76%
1.03×
Cash and investments
16.94%