65.26
RevenueVND B
121.3
124.0
123.9
126.1
124.2
122.7
126.2
126.9
124.5
123.9
72.44
(0.04%)
0.11%
25
24.27
Revenue growth%
27.00
25.30
27.47
28.55
28.76
31.63
28.77
27.35
29.67
32.13
19.40
29.67
28.66
63
17.94
Gross margin%
10.35
11.80
9.95
12.39
9.71
9.01
8.90
6.87
4.93
6.15
28.52
6.87
9.36
25
9.82
Operating margin%
8.18
9.53
8.34
9.95
10.12
8.14
10.34
11.38
9.42
11.30
4.43
10.34
9.74
46
5.09
Net margin%
14.77
13.49
15.30
13.10
15.11
12.51
14.90
14.30
17.11
16.71
27.71
14.90
14.83
39
34.03
P/E ratio (avg)x
38.04
40.91
47.97
51.22
55.19
59.81
64.59
64.08
74.24
87.09
19.45
64.59
57.50
39
14.98
EV/EBITx
42.04
40.75
40.19
44.83
45.96
51.63
56.74
62.17
65.90
77.71
30.61
62.17
48.80
28
19.10
FCF yield (avg)%
3.34
4.09
6.39
8.81
10.07
10.92
11.78
11.33
8.94
9.85
6.45
10.92
9.40
61
19.56
FCF margin%
15.26
18.03
17.77
20.35
20.47
22.97
25.68
24.04
24.99
27.10
7.73
24.99
21.72
63
1.189
FCF / Net incomex
1.443
1.439
1.354
1.263
1.165
1.107
0.976
1.076
0.945
0.971
1.607
0.976
1.136
83
16.27
ROIC%
8.71
10.31
12.61
12.72
10.74
12.15
9.41
9.19
9.98
7.53
27.65
9.41
10.14
19
13.81
Return on equity%
26.97
24.27
27.12
29.13
27.20
28.87
27.19
25.94
26.87
24.11
24.12
26.87
27.05
29
29.18
Return on assets%
22.23
21.15
20.62
22.94
23.52
23.85
20.88
17.98
20.89
22.10
8.56
20.89
21.63
33
73.03
EPSVND
57.43
67.10
72.96
83.82
90.84
100.32
104.68
104.81
123.23
126.88
76.68
6.91%
8.27%
—
24.82
EPS growth%
24.62
23.13
25.54
27.54
29.76
31.71
30.45
29.52
29.73
26.88
28.24
29.73
28.53
9
29.42
Bookvalue per shVND
95.00
89.24
88.16
95.31
91.21
96.64
84.90
79.71
80.78
82.96
40.57
(1.88%)
(2.63%)
—
77.35
FCF per shareVND
37.37
36.74
42.96
49.50
51.79
51.21
55.48
56.24
61.09
66.13
80.08
5.01%
6.58%
—
50.82
Dividend per shVND
55.87
52.90
50.96
47.09
50.48
57.79
61.22
69.06
67.56
74.74
65.37
8.17%
3.51%
—
7.48
Div yield (avg)%
29.87
28.27
27.22
26.70
27.05
26.40
28.44
27.82
29.10
30.65
21.30
28.44
28.05
31
6.74
Payout ratio%
19.25
21.04
18.49
18.16
20.73
21.86
19.26
18.46
17.75
20.66
9.63
19.26
19.26
13
0.395
Shares (diluted)B
0.502
0.551
0.589
0.676
0.708
0.795
0.919
1.031
1.068
1.113
0.400
9.47%
8.19%
50
13.71
Buyback yield%
5.31
7.04
8.53
10.49
11.36
9.58
8.47
6.84
4.41
6.83
20.01
6.84
7.75
11
1.013
D/E ratiox
2.874
2.791
2.948
3.107
3.059
3.498
3.921
4.183
4.488
4.741
1.353
4.183
3.302
10
107.2
Enterprise valueVND B
108.9
116.7
139.3
161.3
171.2
166.8
192.1
195.2
218.4
243.1
67.74
7.26%
7.95%
25
85.15
LT debtVND B
37.51
40.01
38.64
38.72
37.23
41.16
43.52
48.71
55.01
58.72
77.14
9.54%
6.20%
89
Revenue
VND 123.9B
0.11%
1.00×
Cost of revenue
VND 67.87B
(0.09%)
0.98×
Operating expenses
VND 17.28B
0.63%
1.05×
Spread over hurdle
67.40%