854.2
RevenueVND B
1,932
1,994
2,082
2,161
2,261
2,342
2,472
2,564
2,738
2,901
954.7
5.11%
4.83%
26
15.85
Revenue growth%
37.52
37.77
37.06
36.88
37.62
36.02
35.68
35.41
37.30
38.53
12.84
36.02
37.18
7
8.32
Gross margin%
16.46
16.09
16.53
15.05
14.64
16.57
19.03
16.84
18.15
16.46
18.85
16.84
16.50
46
14.16
Operating margin%
22.98
20.76
23.01
23.40
22.86
25.44
26.29
26.03
23.58
25.16
6.12
25.44
23.49
88
12.40
Net margin%
10.03
8.83
10.51
12.14
13.15
11.17
12.36
11.20
9.80
9.72
8.77
11.17
10.84
66
30.70
P/E ratio (avg)x
15.45
16.32
17.46
18.26
20.66
22.81
24.02
26.34
28.95
32.70
21.50
26.34
21.73
78
11.88
EV/EBITx
21.24
18.12
19.40
18.06
18.32
18.61
17.04
17.99
18.20
16.49
17.37
17.99
18.16
63
20.03
FCF yield (avg)%
18.37
21.22
20.97
19.48
21.34
20.21
22.98
25.71
25.82
27.43
27.65
25.71
21.28
82
22.99
FCF margin%
28.43
26.50
26.54
26.75
25.75
24.72
22.77
22.05
20.00
18.45
16.77
22.05
25.23
15
1.315
FCF / Net incomex
2.251
2.253
2.248
2.533
2.396
2.334
2.435
2.703
2.506
2.436
1.085
2.436
2.415
45
25.74
ROIC%
2.61
0.43
0.47
0.40
0.40
0.40
0.40
0.40
0.85
0.40
7.73
0.40
0.40
17
15.31
Return on equity%
36.45
38.27
40.90
41.74
43.15
42.54
41.53
40.56
42.21
43.72
16.60
42.21
41.63
89
18.20
Return on assets%
18.90
19.83
22.48
23.87
25.65
26.35
25.77
27.83
27.48
29.85
15.33
27.48
25.71
19
1,434
EPSVND
2,876
2,941
2,920
3,158
3,522
3,478
3,530
3,676
3,658
3,668
1,479
0.82%
1.83%
—
23.69
EPS growth%
16.46
13.82
14.90
12.98
12.96
10.81
13.40
15.79
17.98
16.90
23.18
15.79
14.36
21
1,036
Bookvalue per shVND
5,603
6,270
6,626
6,668
7,221
7,651
8,559
9,650
9,651
8,918
1,283
4.31%
5.63%
—
1,562
FCF per shareVND
5,225
4,695
4,814
4,406
4,262
3,830
4,136
4,083
4,568
4,350
3,764
0.41%
(0.93%)
—
4,199
Dividend per shVND
3,630
4,402
4,310
4,576
5,155
5,097
5,737
6,697
8,108
8,967
3,091
11.71%
9.77%
—
4.29
Div yield (avg)%
10.24
10.60
9.69
8.08
6.30
6.23
7.94
6.89
8.57
6.22
21.02
6.89
8.01
31
8.39
Payout ratio%
21.70
23.11
25.11
23.93
25.17
26.88
26.46
27.27
30.26
30.80
24.38
27.27
25.81
54
239.6
Shares (diluted)M
332.4
314.1
309.8
343.8
363.9
338.4
320.8
343.9
327.5
322.6
235.8
(2.38%)
(0.92%)
54
6.95
Buyback yield%
4.52
6.86
8.40
9.18
12.04
13.39
11.06
8.58
8.42
9.37
24.60
9.37
8.88
83
0.173
D/E ratiox
0.419
0.428
0.396
0.457
0.471
0.469
0.495
0.463
0.521
0.582
1.558
0.495
0.466
95
611.6
Enterprise valueVND B
1,598
1,611
1,818
1,884
2,037
2,408
2,641
3,128
3,453
3,491
3,463
11.38%
8.37%
37
1,841
LT debtVND B
4,773
5,034
5,029
5,252
5,653
5,430
5,543
6,263
6,421
6,130
3,418
1.63%
4.06%
35
Revenue
VND 2.901T
4.83%
1.00×
Cost of revenue
VND 1.546T
4.78%
1.00×
Operating expenses
VND 742.0B
5.07%
1.02×