1,539
RevenueVND B
1,878
1,897
1,934
2,005
2,028
2,123
2,207
2,230
2,273
2,386
1,719
3.31%
2.81%
28
13.44
Revenue growth%
23.12
21.78
24.71
24.63
26.16
28.53
30.98
28.15
29.38
30.63
18.23
29.38
27.16
71
7.92
Gross margin%
13.65
12.74
14.30
11.65
10.61
12.99
14.76
14.11
14.02
14.33
8.20
14.11
13.83
43
16.85
Operating margin%
19.48
21.98
19.88
20.25
20.11
17.18
15.98
13.03
14.65
13.12
23.47
14.65
18.33
85
18.57
Net margin%
26.56
29.49
30.63
31.76
31.76
33.12
32.77
35.54
32.67
35.02
26.63
33.12
32.22
29
20.15
P/E ratio (avg)x
48.42
48.56
51.76
52.01
56.11
58.11
59.09
65.32
70.07
81.64
10.42
65.32
57.11
18
34.76
EV/EBITx
38.03
35.23
35.88
39.78
37.41
38.59
37.60
38.12
41.39
45.57
19.14
38.59
38.08
86
27.51
FCF yield (avg)%
13.21
12.37
9.97
7.09
7.01
7.78
10.24
10.39
12.91
11.04
22.91
10.39
10.31
18
24.93
FCF margin%
7.59
7.77
7.48
7.87
6.90
4.13
4.59
6.73
4.37
5.31
22.45
4.59
6.81
79
0.431
FCF / Net incomex
1.017
1.049
1.243
1.320
1.308
1.540
1.510
1.569
1.854
1.893
0.966
1.569
1.415
85
14.55
ROIC%
19.13
21.88
20.21
18.03
19.01
16.60
15.46
14.90
17.84
17.57
29.51
16.60
17.93
5
19.64
Return on equity%
22.35
24.69
23.61
23.17
20.44
17.58
16.58
15.38
13.24
10.68
18.05
15.38
19.01
47
13.43
Return on assets%
4.89
4.96
5.76
6.29
3.58
2.08
1.08
3.56
6.06
5.14
12.16
3.56
4.93
79
1,263
EPSVND
3,945
4,244
4,436
5,042
5,527
5,479
5,694
6,574
6,936
7,353
1,299
5.87%
8.22%
—
9.91
EPS growth%
36.33
33.56
35.19
34.36
33.93
35.02
32.36
32.58
33.74
31.50
23.78
32.58
33.84
65
1,967
Bookvalue per shVND
2,746
2,987
2,873
2,863
2,775
3,028
2,635
2,544
2,383
2,597
3,414
(1.32%)
(0.59%)
—
3,203
FCF per shareVND
2,107
2,106
2,070
2,451
2,788
3,376
3,848
4,399
4,535
4,642
2,997
10.74%
9.43%
—
2,798
Dividend per shVND
702.62
719.39
740.43
684.30
661.21
768.06
734.12
835.30
851.84
922.46
1,875
6.89%
2.21%
—
13.46
Div yield (avg)%
16.39
16.60
14.39
15.07
14.29
14.22
16.31
17.90
14.96
15.44
5.53
15.44
15.26
68
4.86
Payout ratio%
28.39
26.67
28.05
28.33
29.64
31.57
29.79
28.00
26.85
25.40
22.39
28.00
28.19
60
185.9
Shares (diluted)M
187.7
178.3
181.8
173.9
198.0
181.7
177.2
189.2
191.4
181.1
188.2
(1.77%)
(0.84%)
43
21.26
Buyback yield%
15.78
17.64
18.29
15.55
18.34
16.25
15.38
17.80
18.29
18.19
2.90
17.80
17.72
60
0.612
D/E ratiox
0.270
0.294
0.300
0.343
0.357
0.380
0.434
0.430
0.467
0.484
1.087
0.434
0.369
58
162.1
Enterprise valueVND B
920.6
940.0
1,003
1,016
1,063
1,168
1,293
1,442
1,679
1,695
1,502
9.78%
7.26%
75
488.9
LT debtVND B
237.7
237.1
232.9
256.4
286.9
316.9
311.8
313.1
351.4
319.0
138.6
2.15%
3.99%
28
Revenue
VND 2.386T
2.81%
1.00×
Cost of revenue
VND 1.155T
2.49%
0.97×
Operating expenses
VND 470.0B
2.98%
1.02×
Property and equipment
16.78%