200.2
RevenueVND B
166.7
167.5
166.7
173.0
174.3
173.2
174.1
178.3
185.9
189.0
218.0
1.64%
1.32%
20
24.52
Revenue growth%
19.11
17.37
18.09
19.70
17.45
15.79
13.94
12.19
14.26
16.72
12.22
14.26
17.05
54
24.02
Gross margin%
19.23
18.74
15.81
17.51
15.70
16.09
13.72
13.95
11.29
13.35
16.24
13.72
15.75
22
8.26
Operating margin%
25.08
24.48
21.65
24.16
24.15
26.15
23.78
22.50
22.10
21.45
25.87
22.50
23.96
37
19.05
Net margin%
30.50
32.55
34.00
36.49
38.15
39.11
37.34
37.42
38.67
38.13
12.46
38.13
37.38
26
8.717
P/E ratio (avg)x
15.29
13.68
12.32
11.72
11.89
10.96
12.01
12.63
11.51
11.41
13.99
11.51
11.95
17
8.298
EV/EBITx
25.43
25.10
25.30
24.76
24.57
21.77
21.34
22.50
23.06
25.58
30.69
22.50
24.66
29
13.86
FCF yield (avg)%
18.33
18.46
15.46
17.57
19.45
16.64
14.05
14.99
14.67
14.87
12.83
14.87
16.05
37
21.74
FCF margin%
17.24
18.89
16.74
17.20
14.23
12.10
14.48
15.67
17.21
18.69
25.14
15.67
16.97
6
0.459
FCF / Net incomex
1.693
1.784
2.022
2.088
2.257
2.373
2.723
2.900
2.831
3.216
1.139
2.831
2.315
24
17.97
ROIC%
15.51
13.23
11.68
9.86
8.69
10.69
7.84
9.57
9.87
10.17
21.29
9.87
10.02
55
17.87
Return on equity%
15.35
12.58
11.97
10.86
12.82
10.24
9.00
6.33
5.47
3.63
29.04
6.33
10.55
94
18.79
Return on assets%
2.92
1.20
0.40
1.86
0.40
0.40
0.40
0.40
1.26
0.40
14.72
0.40
0.40
44
395.47
EPSVND
306.29
327.37
356.55
351.22
337.58
355.91
350.84
387.11
404.36
389.42
420.29
2.90%
2.39%
—
19.99
EPS growth%
20.43
23.39
21.50
21.05
19.59
18.68
18.46
17.62
17.91
17.40
3.46
17.91
19.13
23
603.06
Bookvalue per shVND
953.96
1,074
1,074
1,305
1,335
1,467
1,604
1,695
1,776
1,830
149.49
6.51%
8.32%
—
397.95
FCF per shareVND
400.47
420.19
465.42
537.74
524.61
624.43
604.09
611.18
726.88
703.56
571.01
6.05%
7.35%
—
580.85
Dividend per shVND
182.61
203.59
224.77
214.63
237.30
227.89
247.89
262.69
248.79
250.77
432.78
1.11%
3.88%
—
9.40
Div yield (avg)%
15.18
13.45
12.34
13.53
14.02
14.65
11.87
14.46
12.80
13.35
15.03
13.35
13.49
87
28.98
Payout ratio%
24.15
23.87
24.96
22.53
20.13
20.71
18.76
18.33
15.36
15.88
17.31
18.33
20.42
34
95.14
Shares (diluted)M
150.5
173.8
189.1
197.0
230.7
252.9
279.1
276.0
286.8
312.7
94.93
6.27%
7.81%
94
28.06
Buyback yield%
14.71
16.44
13.59
16.24
17.39
18.55
17.03
16.52
18.25
20.35
22.97
18.25
16.77
72
1.010
D/E ratiox
2.066
2.262
2.611
2.573
2.622
2.878
2.977
3.055
3.646
3.689
1.475
3.055
2.750
7
175.9
Enterprise valueVND B
142.5
162.9
157.6
168.3
155.3
154.5
165.6
186.6
214.8
244.0
207.2
9.45%
4.66%
34
111.4
LT debtVND B
355.6
416.3
433.7
426.2
492.0
511.3
528.1
608.7
658.3
695.5
196.3
7.17%
7.99%
50
Revenue
VND 189.0B
1.32%
1.00×
Cost of revenue
VND 110.1B
1.58%
1.03×
Operating expenses
VND 37.18B
0.72%
0.94×
Cash and investments
17.41%