39.07
RevenueVND B
53.90
57.84
61.16
64.18
68.18
71.88
74.65
78.09
83.15
88.81
42.33
5.43%
5.59%
5
19.17
Revenue growth%
7.48
8.44
7.18
4.60
7.04
9.33
7.30
8.26
8.06
5.94
10.08
8.06
7.39
56
28.61
Gross margin%
18.27
21.14
19.26
19.63
20.61
20.81
22.14
23.03
25.01
23.25
15.31
23.03
20.97
59
10.05
Operating margin%
17.79
17.24
15.57
16.42
15.25
16.14
17.75
20.40
18.27
16.98
11.94
17.75
17.11
44
14.77
Net margin%
3.20
4.33
6.37
9.17
8.47
6.41
8.35
5.87
5.15
2.32
7.37
5.87
6.12
73
29.71
P/E ratio (avg)x
40.92
37.94
41.44
45.07
51.13
47.20
53.32
56.33
62.50
64.47
35.86
56.33
49.17
91
27.56
EV/EBITx
45.53
53.41
64.22
73.30
81.26
79.23
89.33
101.2
113.2
120.7
33.94
101.2
80.25
18
20.00
FCF yield (avg)%
14.20
14.53
11.85
14.83
15.07
16.34
19.27
16.86
17.56
14.85
25.38
16.86
14.96
10
18.84
FCF margin%
21.32
19.88
20.80
22.91
20.42
18.24
15.32
17.62
18.42
19.05
7.57
18.24
19.46
33
1.665
FCF / Net incomex
0.535
0.479
0.446
0.471
0.442
0.470
0.492
0.464
0.477
0.511
0.734
0.477
0.474
76
15.73
ROIC%
30.02
30.33
29.63
29.64
30.83
31.61
32.30
33.58
33.88
30.89
2.30
32.30
30.86
17
21.46
Return on equity%
11.84
10.99
8.96
9.13
9.69
10.25
10.28
12.94
12.97
14.30
2.14
12.94
10.64
11
25.93
Return on assets%
29.56
27.37
29.33
31.15
28.32
28.38
26.05
26.12
23.49
22.16
12.01
26.05
27.85
71
1,177
EPSVND
645.27
748.69
832.70
781.11
831.19
911.40
995.35
1,122
1,297
1,295
1,304
9.27%
7.08%
—
27.68
EPS growth%
24.62
26.52
26.46
26.72
26.06
27.56
29.73
30.90
28.24
28.16
5.35
28.24
27.14
27
358.76
Bookvalue per shVND
432.60
469.18
466.43
478.54
491.25
479.68
535.82
536.44
503.96
581.73
1,122
3.44%
2.67%
—
1,607
FCF per shareVND
481.82
463.06
433.02
435.46
428.13
453.57
479.74
468.46
509.98
489.15
819.75
2.70%
0.29%
—
733.23
Dividend per shVND
1,173
1,206
1,263
1,285
1,466
1,424
1,625
1,723
1,655
1,817
766.21
4.38%
5.97%
—
21.33
Div yield (avg)%
23.03
22.47
19.48
19.39
18.12
18.38
18.17
20.03
18.05
20.81
8.95
18.38
19.43
65
7.33
Payout ratio%
0.40
0.40
0.40
2.29
4.26
2.76
2.67
3.35
0.76
2.10
2.16
2.67
2.19
29
50.74
Shares (diluted)M
52.86
48.12
43.80
48.11
54.09
60.14
67.33
68.34
75.00
72.81
51.72
6.12%
2.75%
81
24.52
Buyback yield%
9.22
10.28
12.42
9.57
11.44
10.81
11.81
11.45
12.36
14.87
26.44
11.81
11.44
36
1.423
D/E ratiox
2.929
2.904
3.370
3.929
4.238
4.897
5.054
5.618
6.190
7.232
1.111
5.618
4.568
90
77.14
Enterprise valueVND B
80.78
78.49
75.44
82.27
85.82
87.69
88.00
88.70
91.52
105.0
9.141
4.13%
2.73%
14
52.97
LT debtVND B
70.81
70.44
65.43
67.20
70.91
73.42
76.90
82.07
87.33
83.93
74.09
3.43%
2.08%
28
Revenue
VND 88.81B
5.59%
1.00×
Cost of revenue
VND 62.17B
5.59%
1.00×
Operating expenses
VND 19.96B
5.73%
1.01×
Cash and investments
16.88%
Spread over hurdle
(13.84%)