4,054
RevenueVND B
6,460
6,562
6,771
6,787
7,021
7,045
7,150
7,166
7,402
7,459
4,187
1.22%
1.57%
24
7.92
Revenue growth%
10.82
7.97
8.06
9.70
10.39
9.00
11.91
11.75
10.73
12.22
20.83
11.75
10.56
6
21.24
Gross margin%
33.72
33.55
32.26
33.17
31.47
33.52
34.40
32.27
32.71
34.33
18.82
33.52
33.34
14
3.55
Operating margin%
4.76
3.58
1.92
0.42
0.40
0.90
0.40
1.44
0.40
2.00
13.81
0.90
1.17
20
24.49
Net margin%
23.18
24.10
23.85
23.06
20.50
20.71
17.71
20.64
18.43
17.68
20.69
18.43
20.68
48
7.773
P/E ratio (avg)x
24.40
23.60
23.88
24.93
25.68
24.70
26.00
25.35
23.86
24.44
16.80
24.70
24.57
80
35.29
EV/EBITx
21.58
21.89
22.96
25.47
29.01
30.74
29.72
33.84
32.37
29.90
11.49
30.74
29.36
83
14.91
FCF yield (avg)%
26.34
23.35
23.23
21.41
20.63
21.20
19.34
21.62
23.92
26.26
4.48
21.62
22.42
78
23.30
FCF margin%
25.03
24.72
25.28
26.66
27.93
27.47
28.46
28.75
30.80
31.79
27.45
28.75
27.70
55
0.248
FCF / Net incomex
1.342
1.402
1.478
1.519
1.432
1.246
1.336
1.329
1.361
1.250
0.897
1.329
1.352
59
12.27
ROIC%
36.55
37.63
38.33
40.74
39.75
41.37
43.97
45.52
48.48
50.26
15.08
45.52
41.05
8
18.48
Return on equity%
18.48
18.94
20.52
23.22
23.38
21.62
21.68
19.26
16.28
16.39
20.34
19.26
19.89
32
24.02
Return on assets%
25.90
27.05
27.85
25.43
23.95
26.66
23.94
26.32
25.39
26.86
28.04
26.32
26.11
89
2,229
EPSVND
2,544
2,557
2,342
2,358
2,443
2,640
2,426
2,278
2,013
2,093
2,459
(3.04%)
(1.17%)
—
19.98
EPS growth%
19.35
19.23
19.85
21.26
20.37
20.57
21.32
24.30
23.36
20.71
8.01
21.32
20.64
42
1,092
Bookvalue per shVND
4,332
4,815
4,668
4,890
5,404
6,083
5,904
6,593
6,505
7,116
605.00
5.66%
5.75%
—
945.89
FCF per shareVND
347.61
343.80
328.12
286.45
296.90
269.60
228.79
215.24
187.01
158.78
714.81
(11.77%)
(7.24%)
—
1,883
Dividend per shVND
1,395
1,321
1,297
1,508
1,460
1,521
1,727
1,713
1,780
1,944
2,380
5.90%
3.41%
—
21.22
Div yield (avg)%
5.72
6.66
7.75
10.48
7.67
6.67
6.39
4.85
7.26
9.42
15.33
6.67
6.97
72
27.56
Payout ratio%
9.55
11.65
13.70
15.25
16.02
16.26
18.27
16.98
16.72
17.93
15.35
16.98
16.14
39
2.608
Shares (diluted)B
3.473
3.823
3.792
3.936
4.413
4.307
4.345
5.045
5.806
5.610
2.571
4.92%
6.22%
10
7.91
Buyback yield%
17.49
16.04
13.78
15.97
13.90
14.15
12.85
10.24
12.70
11.17
17.82
12.70
13.84
70
1.130
D/E ratiox
0.828
0.744
0.816
0.810
0.810
0.785
0.791
0.702
0.628
0.647
0.359
0.702
0.788
91
3,948
Enterprise valueVND B
634.3
603.4
518.1
545.3
533.8
582.6
502.3
543.0
519.2
538.2
1,209
0.17%
(2.97%)
79
4,416
LT debtVND B
6,358
7,358
8,625
10,244
11,741
12,681
14,961
17,100
17,394
16,777
604.7
7.40%
11.43%
9
Revenue
VND 7.459T
1.57%
1.00×
Cost of revenue
VND 5.221T
1.57%
1.00×
Operating expenses
VND 1.525T
0.93%
0.94×
Goodwill & intangibles
17.12%
Cash and investments
15.89%
Spread over hurdle
(9.12%)