90.56
RevenueVND B
290.4
295.1
297.2
304.5
309.8
314.8
320.1
318.0
322.6
315.3
99.00
0.35%
0.73%
91
4.73
Revenue growth%
14.33
15.22
13.72
16.34
15.26
14.00
16.92
15.32
16.69
16.10
15.34
16.10
15.29
61
19.13
Gross margin%
24.57
26.19
26.53
25.37
22.58
20.97
19.96
20.89
18.06
17.06
29.13
19.96
21.77
87
24.89
Operating margin%
26.76
28.26
29.86
28.33
29.46
29.26
28.89
28.64
26.06
28.77
21.34
28.77
28.71
80
15.02
Net margin%
27.47
26.49
24.98
27.67
26.89
26.41
24.41
21.68
24.24
26.97
24.93
24.41
26.45
33
35.73
P/E ratio (avg)x
14.74
15.69
16.35
19.55
22.74
25.21
28.29
29.18
31.24
32.35
23.82
29.18
23.97
16
14.51
EV/EBITx
32.93
32.36
31.30
32.89
35.17
36.27
33.93
32.42
36.51
37.38
34.86
36.27
33.43
19
16.16
FCF yield (avg)%
4.67
5.95
8.09
6.54
3.64
4.04
5.48
3.32
2.14
0.42
19.80
3.32
4.35
37
29.39
FCF margin%
5.93
3.58
5.41
7.46
8.11
6.47
7.93
8.40
9.10
8.39
19.51
8.39
7.70
42
1.378
FCF / Net incomex
0.407
0.397
0.365
0.374
0.376
0.353
0.323
0.355
0.386
0.375
0.843
0.355
0.374
73
4.58
ROIC%
6.88
6.12
4.26
5.90
8.68
11.19
13.51
13.99
13.01
14.57
11.08
13.51
9.94
79
14.85
Return on equity%
8.93
10.00
11.28
11.83
10.11
8.11
9.18
9.45
9.08
10.94
22.92
9.18
9.73
50
14.21
Return on assets%
16.62
17.95
17.48
16.64
18.78
17.45
17.83
20.00
17.30
18.17
12.99
17.83
17.65
44
1,962
EPSVND
1,830
1,952
2,365
2,345
2,589
3,020
3,396
3,817
4,570
4,546
2,008
11.92%
10.35%
—
25.88
EPS growth%
3.25
2.62
1.22
0.40
2.56
1.21
1.00
0.40
2.13
2.14
18.10
1.21
1.67
81
438.84
Bookvalue per shVND
1,199
1,205
1,382
1,443
1,631
1,845
1,712
1,662
1,717
1,927
582.03
3.40%
5.47%
—
1,131
FCF per shareVND
1,789
2,068
2,257
2,373
2,521
2,703
3,133
3,084
3,110
3,366
302.69
5.95%
7.01%
—
652.55
Dividend per shVND
1,238
1,293
1,440
1,369
1,389
1,277
1,266
1,307
1,186
1,261
1,356
(1.92%)
(1.04%)
—
24.57
Div yield (avg)%
6.21
7.14
5.18
2.26
3.30
1.87
0.85
3.36
3.17
3.97
21.87
3.17
3.33
71
29.79
Payout ratio%
24.28
23.93
26.36
28.75
30.04
28.82
27.53
30.07
32.36
31.04
11.87
30.07
28.78
92
80.42
Shares (diluted)M
67.68
58.18
50.38
48.20
44.98
45.50
40.58
36.52
36.80
34.16
81.90
(5.36%)
(6.75%)
18
17.94
Buyback yield%
11.68
14.19
13.77
11.40
8.93
6.41
6.59
6.20
8.02
8.63
14.71
6.59
8.78
20
1.009
D/E ratiox
1.380
1.519
1.548
1.745
1.830
1.723
1.642
1.748
2.022
2.266
0.870
1.748
1.734
54
11.34
Enterprise valueVND B
122.7
145.0
153.1
176.4
194.3
212.8
240.6
236.5
265.2
269.3
154.4
6.74%
9.29%
50
231.0
LT debtVND B
372.4
426.4
434.6
427.8
453.8
507.6
546.1
530.5
522.5
538.3
181.3
3.47%
5.07%
44
Revenue
VND 315.3B
0.73%
1.00×
Cost of revenue
VND 212.6B
0.75%
1.00×
Operating expenses
VND 42.84B
1.37%
1.07×
Cash and investments
14.58%