9.314
RevenueVND B
59.99
60.61
59.75
60.83
62.16
63.85
65.75
66.30
68.06
67.35
9.742
1.62%
1.22%
76
9.06
Revenue growth%
27.89
28.56
28.15
27.55
28.52
29.12
27.20
29.79
32.74
32.57
15.58
29.79
28.54
14
10.82
Gross margin%
14.68
17.34
18.47
19.20
16.97
14.16
12.61
11.04
13.67
13.24
28.87
13.24
14.42
71
16.78
Operating margin%
24.86
25.95
26.83
24.23
26.97
27.83
28.89
29.73
29.06
31.47
17.09
29.06
27.40
85
12.81
Net margin%
20.30
21.00
20.07
18.28
20.20
19.53
22.12
21.40
22.43
21.95
25.08
21.95
20.65
75
13.89
P/E ratio (avg)x
36.89
41.90
38.68
39.98
41.88
37.98
37.46
34.72
35.54
34.42
13.85
35.54
37.72
65
28.91
EV/EBITx
14.13
14.27
13.96
13.36
13.78
14.46
16.04
17.84
17.84
20.87
28.10
17.84
14.37
20
12.10
FCF yield (avg)%
20.14
17.85
19.75
18.40
18.19
15.56
18.18
17.14
20.14
22.10
8.94
18.18
18.29
76
11.81
FCF margin%
8.84
10.27
10.85
9.87
7.95
10.81
12.93
11.29
10.14
12.53
5.56
11.29
10.54
34
1.169
FCF / Net incomex
1.573
1.477
1.313
1.287
1.420
1.281
1.269
1.408
1.474
1.364
0.472
1.364
1.386
12
14.80
ROIC%
18.24
18.41
20.98
19.24
18.89
19.74
17.61
16.56
18.87
17.53
16.45
17.61
18.64
93
19.63
Return on equity%
9.79
11.62
11.05
13.02
12.54
14.28
12.24
14.39
11.41
11.40
4.69
12.24
11.93
90
24.78
Return on assets%
3.30
4.94
4.52
4.63
2.10
3.84
4.56
2.54
0.40
0.40
23.27
2.54
3.57
8
527.93
EPSVND
2,089
2,438
2,582
3,037
3,119
3,335
3,711
4,249
4,546
4,748
546.20
8.77%
9.58%
—
13.23
EPS growth%
19.43
19.56
20.19
23.13
23.31
22.66
23.72
22.44
22.46
20.30
17.58
22.46
22.45
91
767.77
Bookvalue per shVND
783.96
698.85
711.62
717.31
669.71
619.75
663.74
608.80
612.83
552.44
2,141
(3.78%)
(4.00%)
—
382.08
FCF per shareVND
1,476
1,428
1,608
1,672
1,930
1,843
1,915
2,267
2,572
3,057
1,093
9.64%
8.21%
—
1,614
Dividend per shVND
1,097
1,044
1,073
1,157
1,170
1,170
1,080
1,066
1,050
1,056
665.19
(2.03%)
(1.22%)
—
24.27
Div yield (avg)%
22.36
24.14
23.96
26.32
27.25
25.08
25.85
23.92
24.76
22.58
11.94
24.76
24.45
38
15.23
Payout ratio%
15.52
14.40
16.08
13.74
15.94
15.60
18.59
20.50
18.91
17.02
8.39
18.59
16.01
68
15.59
Shares (diluted)M
18.59
20.46
23.63
25.46
29.12
32.91
34.79
33.28
34.77
34.67
15.15
3.55%
5.75%
23
2.04
Buyback yield%
24.57
26.03
28.76
26.68
28.47
25.60
27.65
28.70
29.96
30.55
15.91
28.70
28.06
24
1.698
D/E ratiox
0.912
0.819
0.837
0.885
0.786
0.717
0.754
0.724
0.646
0.710
0.331
0.717
0.770
94
29.55
Enterprise valueVND B
49.79
53.52
52.83
58.58
58.91
63.95
68.83
74.35
85.18
87.24
30.39
8.17%
6.85%
37
7.579
LT debtVND B
8.810
8.087
8.302
7.127
7.724
7.010
5.950
5.223
4.445
4.734
41.35
(9.33%)
(7.35%)
82
Revenue
VND 67.35B
1.22%
1.00×
Cost of revenue
VND 46.66B
1.33%
1.01×
Operating expenses
VND 13.69B
1.41%
1.02×
Spread over hurdle
12.48%