63.14
RevenueVND B
729.8
720.9
712.0
702.5
713.3
702.9
720.6
724.0
723.2
738.2
65.20
0.69%
0.36%
76
10.71
Revenue growth%
7.39
8.23
6.67
9.33
9.72
8.52
9.11
11.94
10.41
12.90
10.70
10.41
9.22
41
14.39
Gross margin%
8.03
9.51
9.83
12.27
13.78
15.42
17.59
19.47
20.62
20.72
27.51
19.47
14.60
57
19.78
Operating margin%
16.23
18.05
17.99
15.82
16.87
17.47
15.61
14.68
13.40
12.58
25.36
14.68
16.03
30
2.86
Net margin%
12.50
10.55
11.97
10.56
10.89
9.80
12.38
11.72
13.42
13.15
14.38
12.38
11.85
11
13.10
P/E ratio (avg)x
9.581
11.26
11.24
12.93
14.63
16.89
19.37
22.67
26.98
27.04
7.641
22.67
15.76
10
25.44
EV/EBITx
32.28
36.45
38.40
44.19
43.03
41.06
44.31
46.21
47.98
50.42
17.30
46.21
43.61
52
28.54
FCF yield (avg)%
31.78
30.09
29.56
31.46
31.09
28.41
30.47
28.84
30.60
30.97
6.12
30.47
30.53
13
9.83
FCF margin%
6.24
9.15
7.30
7.61
9.28
8.89
11.09
12.98
14.86
15.07
17.57
12.98
9.21
37
1.726
FCF / Net incomex
0.907
0.989
0.968
1.130
1.153
1.174
1.366
1.342
1.440
1.657
0.268
1.366
1.164
76
12.61
ROIC%
28.26
27.31
28.16
28.61
30.53
32.47
29.64
27.05
25.79
24.54
21.88
27.05
28.21
71
18.85
Return on equity%
27.61
30.01
31.56
30.09
32.50
33.56
35.71
35.60
33.08
31.65
3.78
33.56
32.08
59
10.97
Return on assets%
4.25
5.61
6.64
4.02
6.48
6.04
6.91
5.75
4.35
4.13
9.07
5.75
5.68
54
1,806
EPSVND
415.88
464.42
437.12
436.09
432.32
432.38
451.35
484.40
507.55
545.07
1,952
4.74%
2.79%
—
5.35
EPS growth%
15.70
18.06
16.28
19.03
21.66
24.12
25.76
27.91
26.14
27.30
17.98
26.14
22.89
64
1,993
Bookvalue per shVND
1,338
1,400
1,666
1,750
1,779
1,711
1,965
2,117
2,253
2,499
618.13
7.04%
7.19%
—
1,742
FCF per shareVND
772.33
716.12
691.55
746.57
800.63
769.31
830.02
777.14
880.51
935.09
486.01
3.15%
2.77%
—
585.28
Dividend per shVND
1,104
1,197
1,150
1,200
1,303
1,412
1,301
1,332
1,363
1,447
602.61
2.13%
1.36%
—
28.07
Div yield (avg)%
23.40
20.74
18.25
18.29
16.48
16.37
18.65
21.48
20.69
22.91
13.16
20.69
19.67
16
12.70
Payout ratio%
23.25
25.77
24.89
23.34
22.21
19.63
22.39
20.34
22.33
22.36
21.79
22.33
22.37
31
143.9
Shares (diluted)M
143.2
125.9
120.8
113.1
104.7
93.00
92.16
94.45
88.40
86.85
137.4
(3.67%)
(4.90%)
50
27.65
Buyback yield%
30.33
33.14
30.60
29.97
28.22
27.37
27.03
27.18
26.62
27.91
12.63
27.18
28.07
13
0.769
D/E ratiox
1.010
1.113
1.166
1.193
1.237
1.176
1.050
0.973
0.886
0.926
0.780
0.973
1.082
8
201.8
Enterprise valueVND B
196.0
200.2
219.4
195.1
182.6
169.3
152.7
159.6
158.6
171.9
68.57
(1.21%)
(2.47%)
90
62.36
LT debtVND B
752.4
796.8
796.9
784.3
764.2
803.2
885.6
956.6
1,010
1,082
509.8
7.20%
4.49%
45
Revenue
VND 738.2B
0.36%
1.00×
Cost of revenue
VND 488.0B
0.61%
1.03×
Operating expenses
VND 164.5B
0.10%
0.97×
Goodwill & intangibles
19.78%
Spread over hurdle
(6.26%)