11,310
RevenueVND B
17,432
18,779
20,365
21,735
22,790
23,863
26,133
27,459
29,838
32,013
11,869
7.03%
7.09%
58
29.73
Revenue growth%
17.02
19.00
17.45
15.75
18.42
18.18
17.70
19.36
20.26
21.53
2.46
19.36
18.30
29
19.65
Gross margin%
22.73
21.75
23.30
23.87
24.54
22.65
23.50
24.84
21.96
24.82
17.10
23.50
23.40
23
19.10
Operating margin%
14.80
13.20
15.83
15.08
15.50
17.15
19.05
16.25
17.91
16.06
8.31
17.15
15.95
58
28.94
Net margin%
23.21
22.86
23.90
22.33
20.29
22.13
23.95
22.48
25.47
25.98
18.38
23.95
23.03
46
35.91
P/E ratio (avg)x
18.15
18.38
15.97
17.39
19.00
16.62
18.08
19.83
20.09
19.30
31.24
19.30
18.27
21
35.15
EV/EBITx
26.23
29.41
28.82
30.89
35.74
42.01
46.55
53.14
50.42
47.91
15.51
47.91
38.88
43
22.04
FCF yield (avg)%
7.77
5.72
4.12
4.12
6.57
4.37
2.28
3.06
0.67
0.40
9.99
2.28
4.12
14
16.31
FCF margin%
15.17
17.28
15.68
17.05
15.51
12.93
14.37
12.05
14.14
12.37
22.41
12.93
14.77
55
0.302
FCF / Net incomex
2.867
3.158
3.354
3.545
3.881
4.066
4.562
4.518
5.004
5.634
0.786
4.562
3.973
35
6.46
ROIC%
18.91
20.80
19.60
21.47
18.53
18.75
15.84
14.10
11.33
11.97
7.42
14.10
18.64
18
16.96
Return on equity%
10.66
9.55
8.42
7.42
9.13
9.84
11.58
12.90
10.15
7.16
29.13
10.15
9.70
33
13.22
Return on assets%
19.38
17.62
19.13
16.25
17.55
20.29
18.41
16.80
15.22
17.86
21.83
17.86
17.74
28
2,433
EPSVND
1,602
1,431
1,513
1,553
1,343
1,427
1,316
1,149
1,227
1,127
2,540
(3.43%)
(4.34%)
—
28.96
EPS growth%
12.78
13.89
15.11
13.47
15.88
17.41
19.43
22.10
24.95
26.63
26.67
22.10
16.65
91
1,673
Bookvalue per shVND
2,219
2,293
2,317
2,121
2,202
2,265
2,078
2,307
2,059
1,975
2,248
(2.16%)
(0.65%)
—
2,582
FCF per shareVND
1,353
1,232
1,211
1,312
1,349
1,308
1,301
1,177
1,103
1,021
2,730
(5.43%)
(2.57%)
—
825.84
Dividend per shVND
1,302
1,252
1,112
1,020
1,017
903.81
1,005
1,066
1,002
949.70
3,128
(1.36%)
(3.04%)
—
2.68
Div yield (avg)%
17.89
20.41
19.75
17.73
15.76
16.43
14.81
15.58
18.57
17.61
9.33
16.43
17.67
39
2.56
Payout ratio%
23.50
24.51
25.17
27.21
29.69
28.92
31.19
32.85
35.64
36.90
17.88
32.85
29.31
87
2.455
Shares (diluted)B
2.921
3.134
2.969
3.165
3.310
3.463
3.749
3.872
3.725
3.349
2.423
0.24%
2.29%
49
13.72
Buyback yield%
14.78
15.11
16.93
16.37
14.43
16.26
18.94
18.89
18.21
20.88
11.95
18.89
16.65
53
0.368
D/E ratiox
1.954
1.986
2.067
2.255
2.297
2.507
2.833
2.874
2.776
2.723
1.016
2.776
2.402
91
5,972
Enterprise valueVND B
24,947
27,301
28,827
28,982
34,476
39,775
40,732
41,432
46,291
52,411
2,589
8.74%
8.90%
8
10,728
LT debtVND B
8,220
9,399
8,644
9,847
9,846
10,424
11,387
10,477
11,520
11,186
3,825
2.59%
4.50%
60
Revenue
VND 32.01T
7.09%
1.00×
Cost of revenue
VND 19.86T
7.26%
1.02×
Operating expenses
VND 4.929T
7.57%
1.05×
Goodwill & intangibles
18.12%
Spread over hurdle
(6.40%)