1,013
RevenueVND B
993.3
1,050
1,094
1,181
1,244
1,313
1,385
1,493
1,606
1,664
1,058
5.99%
5.64%
8
2.36
Revenue growth%
2.79
0.67
2.83
0.60
2.50
3.73
5.59
4.72
4.28
2.26
21.41
4.28
2.81
93
24.45
Gross margin%
10.31
8.53
6.33
8.22
8.08
5.79
5.41
3.35
3.90
2.70
10.51
3.90
6.06
81
4.00
Operating margin%
11.82
13.26
13.06
15.16
17.54
17.55
14.59
14.98
13.11
12.26
11.98
14.59
13.93
56
17.40
Net margin%
17.65
15.16
15.37
16.98
14.08
16.74
17.04
18.28
19.90
17.31
4.79
17.31
17.01
61
30.21
P/E ratio (avg)x
55.23
55.76
57.89
59.31
55.50
55.14
61.94
62.64
59.00
66.85
25.13
61.94
58.45
64
36.85
EV/EBITx
27.10
26.31
27.06
29.43
28.71
29.24
31.66
37.82
39.84
41.27
8.344
37.82
29.34
78
22.04
FCF yield (avg)%
23.06
20.81
17.95
16.74
15.26
12.42
10.33
7.93
8.62
6.34
9.12
8.62
13.84
82
13.18
FCF margin%
8.56
5.77
7.17
7.95
7.66
8.79
8.73
8.64
7.36
9.42
18.52
8.73
8.26
74
0.306
FCF / Net incomex
1.358
1.455
1.462
1.449
1.449
1.483
1.596
1.858
2.015
2.211
1.444
1.858
1.472
51
21.27
ROIC%
6.95
4.74
2.90
1.27
2.91
0.40
1.29
3.32
2.17
4.07
3.11
2.17
2.91
50
21.73
Return on equity%
12.31
11.43
9.23
7.99
5.83
3.85
5.50
7.21
5.93
6.68
21.09
5.93
6.94
56
2.97
Return on assets%
13.50
13.16
11.76
11.51
10.73
9.45
7.63
10.32
12.76
14.17
2.07
10.32
11.63
11
821.63
EPSVND
464.62
471.48
457.93
443.49
485.09
428.76
439.63
409.16
419.44
412.28
912.68
(3.20%)
(1.98%)
—
3.77
EPS growth%
10.80
11.47
13.00
15.44
15.75
18.63
16.56
18.36
17.98
20.10
23.37
18.36
16.15
15
1,568
Bookvalue per shVND
2,804
3,053
3,126
3,400
3,829
4,129
4,347
4,755
5,570
5,432
1,600
7.25%
7.20%
—
1,448
FCF per shareVND
989.69
1,092
963.28
1,066
1,109
1,213
1,099
1,215
1,292
1,140
2,268
0.54%
0.91%
—
1,651
Dividend per shVND
577.84
630.67
619.57
609.73
674.73
683.29
780.20
732.91
710.73
715.67
1,544
1.19%
1.77%
—
17.82
Div yield (avg)%
3.65
5.22
7.55
6.00
4.36
3.06
4.66
2.82
5.37
2.78
22.22
3.06
4.51
27
4.11
Payout ratio%
5.13
7.44
5.93
5.54
8.40
7.50
8.56
6.64
3.90
1.33
27.59
6.64
6.28
79
365.7
Shares (diluted)M
503.9
532.7
498.6
546.4
543.9
570.4
611.7
709.2
769.2
754.4
374.6
6.76%
4.85%
66
5.74
Buyback yield%
3.43
1.98
2.90
3.74
5.45
5.12
7.10
8.21
9.24
7.11
28.91
7.11
5.28
95
0.447
D/E ratiox
0.246
0.252
0.226
0.220
0.199
0.187
0.179
0.159
0.168
0.155
0.492
0.168
0.193
65
530.6
Enterprise valueVND B
270.7
288.5
331.0
396.6
426.0
432.8
486.4
507.4
506.5
607.1
600.6
7.34%
9.96%
36
99.19
LT debtVND B
205.9
213.9
210.8
232.1
265.4
273.1
269.5
310.0
361.2
376.9
897.6
7.27%
7.95%
11
Revenue
VND 1.664T
5.64%
1.00×
Cost of revenue
VND 777.5B
5.81%
1.02×
Operating expenses
VND 365.1B
5.60%
1.00×
Goodwill & intangibles
18.85%