81.82
RevenueVND B
66.56
69.92
73.54
77.92
82.17
89.14
95.79
101.1
106.7
114.1
86.79
6.78%
5.94%
20
15.82
Revenue growth%
17.25
19.81
22.49
23.20
24.15
21.32
20.85
17.96
17.25
16.89
20.92
17.96
20.33
7
29.06
Gross margin%
1.65
0.40
0.40
0.40
0.40
0.89
3.68
2.76
2.35
3.17
7.34
2.76
1.27
89
20.50
Operating margin%
23.73
20.83
22.87
21.61
24.48
22.64
20.46
20.67
18.92
16.06
21.97
20.46
21.22
79
27.91
Net margin%
21.25
23.93
25.29
26.32
28.05
29.40
32.18
32.17
34.09
33.74
11.57
32.18
28.73
39
36.09
P/E ratio (avg)x
6.978
6.687
6.360
5.923
6.442
5.763
6.193
6.822
7.120
6.722
7.983
6.722
6.564
24
18.86
EV/EBITx
14.88
14.92
18.07
20.84
24.84
28.39
28.60
28.08
30.10
34.27
34.46
28.60
26.46
56
29.00
FCF yield (avg)%
6.60
4.64
5.81
4.80
4.62
6.75
4.60
4.27
5.59
5.86
6.97
5.59
5.19
88
23.74
FCF margin%
28.97
30.83
32.85
29.93
28.84
26.26
28.84
28.07
26.61
25.05
9.76
26.61
28.84
35
0.458
FCF / Net incomex
0.429
0.465
0.436
0.403
0.423
0.477
0.531
0.509
0.534
0.491
0.195
0.509
0.471
9
28.37
ROIC%
12.80
13.41
13.93
12.38
13.64
14.50
12.53
12.63
10.73
8.91
18.20
12.53
12.72
81
8.99
Return on equity%
2.75
5.04
7.10
5.55
4.40
7.13
8.81
7.22
9.75
8.27
13.78
8.27
7.12
77
25.84
Return on assets%
12.83
10.47
11.36
11.96
11.34
13.61
14.86
16.39
18.82
17.34
20.69
16.39
13.22
21
901.28
EPSVND
969.82
1,076
1,181
1,107
1,146
1,189
1,322
1,429
1,540
1,617
986.18
7.13%
4.73%
—
13.28
EPS growth%
19.83
20.43
20.25
17.77
17.20
19.85
22.58
20.77
23.54
22.95
8.62
22.58
20.34
25
645.22
Bookvalue per shVND
455.37
441.76
463.10
492.55
494.25
526.83
560.59
525.84
555.22
537.22
977.47
1.68%
1.02%
—
869.51
FCF per shareVND
541.51
604.67
653.50
619.37
713.88
822.04
881.59
883.05
946.48
929.59
722.66
5.42%
5.43%
—
160.66
Dividend per shVND
246.17
237.95
209.47
226.09
230.27
216.06
208.53
214.06
215.19
220.61
665.41
(0.85%)
(0.32%)
—
6.52
Div yield (avg)%
20.85
21.52
20.21
19.95
18.69
18.69
16.32
17.45
18.69
16.73
9.22
17.45
18.69
65
18.69
Payout ratio%
2.59
2.05
1.41
0.40
2.64
1.82
0.40
0.40
1.62
2.39
4.84
1.62
1.72
93
48.86
Shares (diluted)M
71.64
82.84
87.41
93.41
103.3
98.14
103.0
95.49
95.44
91.53
49.91
(2.39%)
3.66%
43
22.37
Buyback yield%
2.64
5.03
6.53
5.08
7.30
9.21
8.39
6.71
9.23
10.85
7.38
9.21
7.01
32
1.407
D/E ratiox
1.691
1.612
1.665
1.739
1.788
1.706
1.895
1.907
2.009
2.216
1.710
1.907
1.763
14
4.944
Enterprise valueVND B
43.76
43.70
49.49
52.75
52.47
52.88
60.85
61.93
74.28
84.59
95.22
10.02%
7.42%
85
102.8
LT debtVND B
50.98
49.36
47.69
50.00
49.27
49.55
49.64
49.80
53.61
49.66
24.90
0.16%
0.65%
85
Revenue
VND 114.1B
5.94%
1.00×
Cost of revenue
VND 69.55B
6.24%
1.03×
Operating expenses
VND 16.90B
5.66%
0.97×
Cash and investments
19.37%
Goodwill & intangibles
14.14%
Spread over hurdle
(1.12%)