8.458
RevenueVND B
62.02
63.12
64.74
66.02
68.44
70.85
71.66
73.52
75.08
78.75
9.111
2.85%
2.76%
81
23.06
Revenue growth%
6.80
9.10
8.27
7.41
5.72
7.52
9.20
10.65
11.87
8.90
5.38
9.20
8.58
13
9.46
Gross margin%
6.99
4.78
3.17
0.72
3.36
1.44
3.25
0.48
2.23
1.81
15.62
1.81
2.70
69
26.69
Operating margin%
27.88
27.48
25.96
26.11
23.59
26.11
25.05
27.19
29.59
31.17
6.25
27.19
26.65
34
25.33
Net margin%
11.05
10.83
13.60
15.45
14.60
14.94
16.54
17.15
15.12
13.15
19.13
15.12
14.77
39
21.46
P/E ratio (avg)x
15.78
15.04
16.48
18.04
19.49
19.18
20.57
21.31
23.75
25.98
34.71
21.31
19.34
95
26.49
EV/EBITx
12.01
11.86
13.03
14.47
14.79
13.71
13.72
13.51
12.17
11.68
27.00
13.51
13.27
26
4.55
FCF yield (avg)%
17.35
17.35
15.53
17.08
17.63
18.59
17.26
19.05
21.25
18.73
6.69
18.73
17.49
45
12.72
FCF margin%
27.12
24.12
26.40
25.53
24.72
24.02
25.77
27.40
29.76
27.96
24.52
27.40
26.09
65
0.738
FCF / Net incomex
0.251
0.251
0.252
0.231
0.234
0.251
0.219
0.196
0.204
0.216
1.456
0.216
0.232
9
12.45
ROIC%
16.13
13.77
12.09
13.85
14.83
12.15
14.24
12.83
14.51
13.59
11.79
13.59
13.81
7
13.50
Return on equity%
11.15
11.63
8.87
11.21
11.67
11.55
12.77
13.09
15.40
16.80
6.26
13.09
11.65
46
12.90
Return on assets%
5.74
6.36
6.40
9.38
11.31
8.96
7.49
9.75
8.26
9.33
27.66
8.96
8.61
75
1,830
EPSVND
386.98
372.48
422.15
407.35
425.07
477.77
513.81
587.29
584.58
640.11
1,943
8.53%
6.22%
—
3.46
EPS growth%
3.04
0.50
0.40
0.40
0.40
1.48
0.40
0.40
0.40
1.69
13.87
0.40
0.40
46
411.60
Bookvalue per shVND
1,517
1,528
1,613
1,472
1,432
1,491
1,513
1,486
1,489
1,431
2,534
—
(0.21%)
—
718.04
FCF per shareVND
2,410
2,258
2,398
2,434
2,555
2,921
2,892
3,209
3,497
3,553
603.74
6.82%
3.75%
—
2,065
Dividend per shVND
374.20
374.58
419.19
418.56
412.08
395.09
374.76
410.02
434.94
405.03
2,508
(0.34%)
1.51%
—
18.22
Div yield (avg)%
29.03
29.12
26.57
28.68
30.31
33.25
32.24
33.17
30.30
33.22
25.41
33.17
30.31
59
20.31
Payout ratio%
11.13
12.51
15.10
14.71
12.75
14.04
13.16
11.59
14.44
12.31
28.02
13.16
12.96
49
12.95
Shares (diluted)M
20.94
21.18
22.01
24.30
27.12
29.09
32.74
36.45
37.39
42.75
13.47
9.52%
9.03%
7
24.61
Buyback yield%
1.16
0.40
0.81
0.69
2.74
2.87
2.36
3.18
4.19
2.82
24.84
2.87
2.55
31
1.335
D/E ratiox
1.251
1.363
1.265
1.263
1.239
1.171
1.240
1.236
1.303
1.406
1.538
1.240
1.257
75
72.96
Enterprise valueVND B
29.59
31.71
32.73
36.15
35.58
34.74
32.97
29.60
31.07
28.54
58.23
(4.31%)
0.43%
49
62.04
LT debtVND B
38.19
36.45
33.99
38.21
43.16
48.08
51.70
57.33
55.15
60.89
14.80
7.13%
4.84%
46
Revenue
VND 78.75B
2.76%
1.00×
Cost of revenue
VND 41.76B
2.79%
1.00×
Operating expenses
VND 13.44B
3.26%
1.05×
Cash and investments
15.36%