17.55
RevenueVND B
221.5
233.4
237.7
247.1
254.6
260.5
272.3
280.1
286.3
302.8
18.18
3.53%
3.36%
31
24.18
Revenue growth%
7.52
8.07
8.30
11.07
11.52
13.76
11.57
13.95
15.57
13.22
9.83
13.76
11.54
28
22.18
Gross margin%
7.12
9.13
7.38
9.50
9.61
7.40
8.06
10.23
10.84
12.11
22.94
10.23
9.31
48
29.87
Operating margin%
26.58
28.37
25.59
27.78
25.95
25.11
22.77
24.74
25.30
25.81
26.43
25.11
25.70
22
4.26
Net margin%
15.88
17.15
16.01
16.61
16.98
16.04
18.25
18.48
18.48
16.51
14.05
18.25
16.79
67
11.36
P/E ratio (avg)x
12.61
14.05
15.90
16.26
17.32
19.48
22.39
23.31
23.59
23.07
24.05
23.07
18.40
63
22.13
EV/EBITx
25.05
28.75
33.19
34.10
40.81
43.80
46.46
50.95
53.36
53.83
33.03
50.95
42.31
13
10.14
FCF yield (avg)%
13.87
11.38
10.36
9.61
8.03
9.17
9.43
8.14
10.34
7.50
29.94
9.17
9.52
58
11.50
FCF margin%
7.70
6.29
8.85
11.61
13.77
15.66
18.24
19.44
19.26
19.33
9.21
19.26
14.72
6
0.808
FCF / Net incomex
1.733
1.640
1.666
1.796
1.524
1.444
1.256
1.270
1.172
1.092
0.122
1.256
1.484
84
26.57
ROIC%
3.66
4.06
4.34
6.72
9.70
7.70
8.83
6.45
5.54
4.55
5.57
6.45
5.99
33
25.00
Return on equity%
18.70
16.97
19.40
20.31
17.92
15.74
14.76
14.66
12.66
10.37
3.84
14.66
16.36
10
26.73
Return on assets%
14.66
15.96
16.68
14.38
15.19
12.54
12.48
9.93
11.33
11.63
5.13
11.63
13.46
35
424.65
EPSVND
468.00
460.12
494.17
532.27
503.45
549.30
552.49
604.25
550.25
602.16
446.82
3.65%
1.72%
—
26.66
EPS growth%
21.33
21.83
22.46
22.17
21.92
18.96
17.72
17.69
15.86
16.63
3.08
17.69
20.14
60
1,002
Bookvalue per shVND
797.23
748.08
751.49
717.05
774.31
693.29
648.70
699.29
671.63
726.76
454.77
(1.26%)
(0.98%)
—
187.75
FCF per shareVND
264.82
278.73
276.70
285.69
251.63
227.52
243.44
269.97
261.55
285.13
571.84
2.53%
1.18%
—
385.30
Dividend per shVND
378.75
380.00
359.00
392.10
363.25
375.37
419.24
472.34
491.61
460.54
943.70
4.86%
3.44%
—
23.26
Div yield (avg)%
13.57
11.09
11.65
9.73
8.88
11.58
13.32
15.99
18.95
21.90
12.59
15.99
12.49
68
3.08
Payout ratio%
23.96
22.09
22.90
21.32
18.63
19.16
21.22
23.51
25.34
24.83
19.88
23.51
22.50
37
106.0
Shares (diluted)M
161.3
181.8
197.9
216.7
236.7
251.8
286.7
324.1
303.3
330.3
111.9
6.89%
7.80%
40
28.50
Buyback yield%
28.31
26.38
27.31
28.68
30.16
31.67
30.11
32.83
33.70
31.49
6.51
31.67
30.14
15
0.232
D/E ratiox
1.033
0.947
0.877
0.854
0.953
0.904
0.862
0.875
0.948
0.961
1.122
0.904
0.925
33
108.4
Enterprise valueVND B
225.0
240.1
234.5
274.2
286.2
302.6
356.8
380.3
363.3
403.3
64.23
7.10%
7.49%
59
222.4
LT debtVND B
70.55
74.77
78.95
72.08
65.72
61.29
67.29
58.64
58.62
61.36
164.6
(1.36%)
(0.80%)
56
Revenue
VND 302.8B
3.36%
1.00×
Cost of revenue
VND 133.9B
3.31%
1.00×
Operating expenses
VND 71.05B
3.17%
0.98×
Cash and investments
17.02%