92.21
RevenueVND B
46.37
48.39
52.20
55.16
58.88
63.73
68.12
71.10
76.79
83.28
95.14
7.18%
6.92%
79
5.18
Revenue growth%
7.12
5.91
4.76
4.13
1.82
2.92
5.63
3.67
5.79
6.43
15.72
5.63
5.19
45
26.38
Gross margin%
8.49
10.21
8.88
7.98
6.59
4.58
7.31
4.85
6.16
5.56
4.09
5.56
6.95
89
21.44
Operating margin%
7.52
7.03
8.77
10.50
13.24
14.34
14.01
15.33
18.31
19.61
10.00
15.33
13.63
28
20.57
Net margin%
31.08
31.08
33.13
33.11
35.51
32.92
32.44
30.79
31.61
29.86
3.98
31.61
32.02
23
32.19
P/E ratio (avg)x
20.90
22.37
21.28
19.47
18.91
18.82
20.67
22.91
24.99
25.18
23.14
22.91
21.09
70
32.81
EV/EBITx
22.15
21.53
24.03
25.47
27.79
27.52
30.85
34.04
39.15
47.23
35.62
34.04
27.66
45
10.94
FCF yield (avg)%
4.27
2.71
3.62
2.03
0.40
0.40
2.69
0.40
2.94
2.15
13.07
2.15
2.42
37
15.00
FCF margin%
21.71
20.62
20.32
18.17
15.97
13.75
11.28
10.68
12.45
14.47
23.11
12.45
15.22
34
0.532
FCF / Net incomex
0.913
0.857
0.917
0.885
1.007
0.925
1.043
1.170
1.203
1.354
0.588
1.170
0.966
23
7.23
ROIC%
13.06
11.69
11.37
12.18
12.60
13.55
13.41
11.48
9.90
9.85
11.71
11.48
11.93
62
13.83
Return on equity%
21.97
22.30
20.42
19.90
18.42
16.69
19.56
21.55
22.80
22.01
13.05
21.55
20.99
58
6.74
Return on assets%
30.75
32.33
34.05
31.11
32.31
30.85
33.79
33.02
32.91
35.36
24.45
33.02
32.62
36
1,637
EPSVND
1,973
2,208
2,437
2,327
2,438
2,385
2,735
2,779
3,052
3,057
1,802
4.63%
4.40%
—
13.00
EPS growth%
28.61
27.35
26.03
26.24
28.88
30.00
30.54
31.06
29.32
31.17
13.38
30.54
29.10
37
1,010
Bookvalue per shVND
707.11
752.39
709.45
758.33
733.76
819.47
921.34
1,044
1,047
1,108
949.72
8.59%
4.32%
—
373.28
FCF per shareVND
1,155
1,356
1,610
1,874
1,911
2,030
2,235
2,518
2,946
3,427
1,786
12.39%
13.39%
—
410.57
Dividend per shVND
1,180
1,300
1,360
1,553
1,614
1,856
2,135
2,161
2,498
2,580
421.09
9.84%
7.70%
—
7.89
Div yield (avg)%
25.05
27.20
29.51
27.37
25.54
25.93
27.51
27.19
25.38
26.07
10.51
26.07
26.63
87
21.31
Payout ratio%
22.44
23.14
25.09
27.45
28.89
31.46
32.20
32.65
34.67
37.61
5.02
32.65
30.17
25
31.58
Shares (diluted)M
59.55
63.38
71.59
79.87
82.64
83.63
94.34
113.0
121.2
119.9
33.09
7.72%
9.11%
83
7.60
Buyback yield%
15.25
14.12
15.57
16.93
15.61
18.51
15.52
15.90
13.27
15.54
11.54
15.54
15.55
28
0.121
D/E ratiox
0.956
1.058
1.059
0.996
1.138
1.077
1.228
1.444
1.506
1.541
0.607
1.444
1.107
76
83.92
Enterprise valueVND B
61.46
69.28
77.60
92.15
107.8
110.4
118.7
138.4
151.4
165.9
98.56
9.00%
11.45%
53
92.49
LT debtVND B
40.00
42.69
42.78
41.60
43.57
46.57
50.74
57.58
62.85
63.17
29.84
7.71%
4.96%
95
Revenue
VND 83.28B
6.92%
1.00×
Cost of revenue
VND 54.18B
6.94%
1.00×
Operating expenses
VND 12.54B
6.67%
0.98×
Spread over hurdle
(8.80%)