170.5
RevenueVND B
221.6
224.4
227.0
234.9
232.5
238.1
245.7
242.6
246.4
245.4
183.2
1.08%
0.91%
57
21.75
Revenue growth%
5.13
7.84
8.17
10.55
11.58
12.39
11.73
9.96
11.21
8.46
4.23
11.21
10.26
26
17.66
Gross margin%
8.64
7.21
9.11
11.97
9.21
8.67
9.94
12.94
10.22
7.30
21.35
9.94
9.16
60
20.67
Operating margin%
24.89
26.11
27.07
27.80
27.85
27.82
26.60
25.03
26.19
28.48
29.75
26.60
26.83
34
19.81
Net margin%
25.44
23.25
26.22
28.91
27.71
30.42
28.21
27.16
24.28
23.16
14.35
27.16
26.69
36
32.53
P/E ratio (avg)x
17.29
19.08
21.24
20.56
21.83
23.92
24.36
23.55
25.97
25.31
23.83
24.36
22.69
71
15.89
EV/EBITx
8.228
9.695
9.417
10.84
11.34
12.83
14.29
14.09
13.94
14.24
9.092
14.09
12.08
87
3.26
FCF yield (avg)%
11.89
9.99
8.36
5.91
4.56
1.95
0.40
0.79
3.36
1.71
12.27
1.71
3.96
76
25.65
FCF margin%
18.04
18.49
17.07
14.79
11.96
11.26
8.89
9.40
7.54
8.31
16.25
8.89
11.61
34
0.512
FCF / Net incomex
0.141
0.138
0.133
0.141
0.124
0.127
0.133
0.140
0.129
0.117
0.195
0.129
0.133
64
12.36
ROIC%
27.10
27.07
28.72
26.46
25.35
24.64
24.78
25.88
25.41
23.69
16.45
24.78
25.65
9
10.09
Return on equity%
19.84
20.49
19.69
20.94
23.06
22.95
20.66
21.59
20.11
20.14
23.17
20.66
20.57
77
24.34
Return on assets%
9.89
6.96
7.87
7.59
5.75
4.40
3.18
4.76
2.29
4.99
9.20
4.40
5.37
70
796.20
EPSVND
654.69
609.23
650.48
550.60
470.62
460.34
406.96
364.41
363.89
332.04
834.36
(6.74%)
(6.85%)
—
21.82
EPS growth%
24.62
22.68
20.59
17.68
17.07
18.12
16.55
18.05
19.60
17.76
24.39
18.05
18.08
61
1,767
Bookvalue per shVND
4,725
4,628
4,655
4,618
4,804
4,941
5,694
6,351
7,169
7,806
562.30
10.20%
4.93%
—
2,974
FCF per shareVND
2,355
2,581
2,324
2,440
2,132
2,191
2,020
2,213
2,082
2,031
1,164
(0.96%)
(1.79%)
—
1,017
Dividend per shVND
490.85
523.42
517.61
465.59
475.48
408.07
402.49
387.04
348.71
332.28
624.42
(6.92%)
(5.06%)
—
29.36
Div yield (avg)%
9.83
11.52
13.02
11.37
14.09
14.13
16.11
17.68
16.03
13.68
29.67
16.03
13.89
56
14.56
Payout ratio%
8.47
8.44
8.42
5.51
7.13
8.60
5.67
7.36
6.97
6.69
16.76
6.97
7.25
62
69.38
Shares (diluted)M
61.73
67.60
66.73
64.50
70.89
63.28
60.18
53.92
47.81
42.16
68.16
(9.87%)
(4.50%)
74
23.09
Buyback yield%
23.80
25.16
25.58
28.47
26.37
27.10
28.76
28.00
26.97
28.12
6.89
28.00
27.03
39
0.891
D/E ratiox
0.951
0.922
0.898
0.814
0.826
0.772
0.849
0.872
0.942
0.837
1.448
0.849
0.860
85
254.0
Enterprise valueVND B
397.4
392.3
450.6
453.7
484.9
483.7
544.2
605.0
576.0
625.1
209.9
5.21%
5.53%
11
276.9
LT debtVND B
279.9
275.3
256.9
256.8
245.4
262.3
279.8
271.3
300.4
339.6
61.71
6.71%
1.85%
53
Revenue
VND 245.4B
0.91%
1.00×
Cost of revenue
VND 111.9B
0.66%
0.98×
Operating expenses
VND 50.49B
1.49%
1.06×
Property and equipment
15.84%