48.21
RevenueVND B
60.06
62.90
65.46
65.91
67.22
69.86
70.51
71.36
74.35
76.45
50.16
2.61%
2.58%
93
7.05
Revenue growth%
8.63
11.39
10.51
7.79
7.55
9.10
11.90
13.61
12.39
10.19
27.31
11.90
10.35
37
20.49
Gross margin%
19.20
17.29
16.43
14.58
17.34
18.88
20.22
18.33
17.43
19.25
22.46
18.88
17.88
50
29.30
Operating margin%
12.01
10.34
9.67
8.33
10.57
12.38
11.56
12.53
15.44
13.70
22.27
12.53
11.78
91
23.22
Net margin%
10.08
12.44
11.54
10.54
12.71
14.04
16.21
14.78
16.85
15.08
9.97
15.08
13.37
68
21.90
P/E ratio (avg)x
37.53
41.95
41.54
45.08
43.26
44.09
42.18
45.58
47.49
47.28
31.86
45.58
43.68
20
13.03
EV/EBITx
9.934
11.54
11.99
12.78
15.34
16.05
16.45
18.14
19.30
22.71
11.35
18.14
15.70
56
20.29
FCF yield (avg)%
4.26
6.94
8.60
8.67
9.04
6.92
6.31
7.43
4.78
6.59
7.64
6.59
6.93
56
15.58
FCF margin%
29.29
28.02
25.72
24.95
22.32
22.48
22.71
19.80
17.40
19.75
8.73
19.80
22.60
17
0.624
FCF / Net incomex
2.578
3.080
3.240
3.899
4.297
5.019
4.877
5.550
6.705
7.813
0.556
5.550
4.587
92
8.13
ROIC%
21.00
21.17
23.69
23.54
22.09
24.62
27.35
27.63
27.32
25.48
7.72
27.32
24.15
68
13.91
Return on equity%
17.22
15.14
14.28
15.86
17.76
15.86
17.18
17.88
15.87
18.27
2.64
17.18
16.52
88
17.07
Return on assets%
10.58
12.32
13.97
12.75
12.80
12.16
11.37
14.34
16.92
14.86
27.71
14.34
12.78
31
271.69
EPSVND
56.11
49.42
49.94
50.50
54.84
51.52
46.72
41.74
42.78
42.80
296.87
(4.84%)
(3.24%)
—
4.61
EPS growth%
15.11
13.88
12.91
11.45
9.44
10.64
13.50
13.59
11.25
10.08
23.65
11.25
12.18
8
208.33
Bookvalue per shVND
463.57
450.02
457.87
485.08
503.25
499.30
586.15
619.10
598.20
584.81
41.92
3.05%
2.34%
—
259.93
FCF per shareVND
195.23
183.36
176.75
168.55
189.70
215.74
223.17
255.04
253.87
271.84
282.52
7.46%
3.84%
—
227.12
Dividend per shVND
73.73
65.90
67.46
73.49
69.05
77.02
80.70
83.35
81.49
82.25
171.63
3.56%
0.01%
—
21.07
Div yield (avg)%
8.08
9.64
11.35
8.82
8.44
11.41
11.67
13.54
12.01
13.11
5.69
12.01
11.38
88
2.24
Payout ratio%
9.75
9.90
9.12
8.93
6.75
6.56
7.19
4.73
6.38
4.07
13.08
6.38
6.97
48
94.73
Shares (diluted)M
78.02
77.38
73.33
69.15
65.98
58.57
54.14
53.79
54.44
57.36
93.78
(2.76%)
(3.45%)
9
6.93
Buyback yield%
27.72
25.13
27.29
27.25
29.80
27.13
27.04
28.53
28.84
28.79
28.66
28.53
27.50
57
0.586
D/E ratiox
1.925
2.059
2.227
2.399
2.567
3.007
3.096
3.731
3.899
4.343
0.894
3.731
2.787
58
59.21
Enterprise valueVND B
4.675
5.052
4.553
3.999
3.776
3.236
3.091
2.780
2.921
2.657
26.05
(6.78%)
(5.32%)
82
11.31
LT debtVND B
33.37
38.60
38.33
38.05
39.49
38.67
43.94
45.79
47.22
50.18
12.97
4.91%
5.67%
78
Revenue
VND 76.45B
2.58%
1.00×
Cost of revenue
VND 44.72B
2.23%
0.97×
Operating expenses
VND 12.51B
2.98%
1.04×
Property and equipment
16.98%
Spread over hurdle
77.32%