176.9
RevenueVND B
435.4
435.6
441.1
446.2
441.7
446.5
447.6
441.7
436.8
446.7
188.6
0.22%
0.40%
91
23.58
Revenue growth%
14.46
12.08
14.00
14.58
17.37
14.61
16.23
19.10
17.35
17.46
18.86
17.35
15.42
89
3.68
Gross margin%
11.60
13.58
13.86
16.18
14.22
15.99
13.03
11.16
11.71
14.27
7.35
13.03
13.72
71
8.31
Operating margin%
10.16
12.71
11.03
11.32
12.76
11.55
12.81
13.85
13.46
13.84
26.48
13.46
12.74
61
12.54
Net margin%
16.92
18.27
17.79
16.82
16.49
14.17
13.87
14.48
15.75
14.36
26.14
14.36
16.12
38
14.47
P/E ratio (avg)x
25.43
23.81
23.88
25.27
23.87
22.28
24.51
26.28
27.01
26.40
36.68
26.28
24.89
67
26.00
EV/EBITx
39.80
43.12
43.74
47.10
50.92
50.12
49.60
56.96
60.87
57.73
21.73
56.96
49.86
55
24.54
FCF yield (avg)%
23.89
21.22
21.27
18.34
17.38
15.20
17.04
15.03
15.74
15.25
10.34
15.25
17.21
65
22.88
FCF margin%
21.11
19.91
20.61
17.90
20.25
20.72
18.33
20.32
17.73
20.09
20.23
20.09
20.17
88
1.063
FCF / Net incomex
0.505
0.490
0.452
0.472
0.455
0.429
0.396
0.392
0.386
0.403
0.378
0.396
0.441
55
20.50
ROIC%
15.54
18.31
20.09
18.97
19.08
18.29
19.65
17.35
19.49
18.63
25.83
18.63
18.80
52
5.32
Return on equity%
1.45
0.40
0.40
0.40
0.40
0.40
2.71
3.25
5.44
4.45
2.60
3.25
0.93
87
11.48
Return on assets%
28.72
30.80
33.59
33.32
33.79
36.32
38.33
38.36
38.01
37.43
7.86
38.01
35.05
40
1,965
EPSVND
3,326
3,914
4,088
4,456
4,978
5,450
5,718
6,568
7,019
8,308
2,172
10.79%
9.14%
—
24.03
EPS growth%
13.61
16.14
18.20
17.06
14.22
14.76
13.36
12.71
15.39
17.06
23.25
14.76
15.07
31
1,406
Bookvalue per shVND
3,407
3,647
3,792
4,373
4,154
4,883
4,967
5,741
5,507
6,018
2,418
7.69%
7.53%
—
1,186
FCF per shareVND
4,010
4,530
4,492
4,664
5,111
5,591
6,558
6,727
7,497
8,920
4,392
11.78%
8.84%
—
2,965
Dividend per shVND
2,345
2,522
2,473
2,420
2,183
2,336
2,131
2,020
1,993
2,199
1,375
0.15%
(0.73%)
—
2.69
Div yield (avg)%
2.68
1.04
2.70
4.45
2.29
3.83
1.14
0.40
0.40
3.21
10.81
1.14
2.48
11
20.68
Payout ratio%
5.15
5.63
3.57
6.26
5.53
3.55
1.90
2.94
3.86
6.42
6.20
3.55
4.50
56
40.56
Shares (diluted)M
42.43
37.81
41.44
45.61
46.77
42.44
46.56
43.67
37.97
40.46
41.78
(2.86%)
(1.18%)
58
8.68
Buyback yield%
0.40
0.40
0.40
0.40
0.40
3.27
5.98
6.03
3.56
3.79
6.56
3.79
1.83
10
1.607
D/E ratiox
0.829
0.819
0.861
0.886
0.864
0.880
1.052
1.064
1.117
1.230
1.483
1.064
0.883
81
284.3
Enterprise valueVND B
479.5
496.3
552.1
587.5
694.1
742.1
896.3
952.8
1,063
1,124
35.20
10.13%
10.81%
91
130.4
LT debtVND B
109.3
112.3
115.2
111.6
106.1
106.6
109.8
112.1
123.4
130.5
45.68
4.22%
2.49%
91
Revenue
VND 446.7B
0.40%
1.00×
Cost of revenue
VND 274.6B
0.56%
1.02×
Operating expenses
VND 96.39B
0.33%
0.99×
Goodwill & intangibles
17.18%
Spread over hurdle
35.21%