0.581
RevenueVND B
1.032
1.125
1.223
1.328
1.422
1.540
1.626
1.742
1.895
2.045
0.626
7.54%
7.97%
66
16.59
Revenue growth%
9.62
9.17
9.35
10.05
11.79
14.60
15.41
18.36
17.32
15.60
25.58
15.60
13.20
74
3.55
Gross margin%
28.93
29.11
31.92
29.51
26.65
27.69
28.72
27.40
25.02
22.80
28.00
27.40
28.20
50
15.70
Operating margin%
11.11
9.20
7.33
4.55
4.36
3.38
4.97
6.00
5.99
3.08
23.12
4.97
5.48
29
20.62
Net margin%
4.20
6.35
9.04
6.63
9.46
11.53
13.53
11.55
8.69
7.93
27.48
11.53
8.87
75
28.18
P/E ratio (avg)x
23.40
26.12
27.76
26.46
29.18
29.64
30.76
28.71
28.08
25.89
11.64
28.71
27.92
85
22.15
EV/EBITx
49.19
55.60
58.30
63.64
65.64
70.33
74.20
85.71
85.80
92.66
8.821
85.71
67.98
34
15.31
FCF yield (avg)%
11.19
12.96
13.77
15.34
13.52
10.86
11.09
9.00
8.60
9.81
17.19
9.81
11.14
56
4.80
FCF margin%
0.40
0.62
1.28
3.85
4.53
4.04
1.99
2.01
2.45
4.14
6.10
2.45
2.23
78
0.780
FCF / Net incomex
0.893
0.880
0.907
0.865
0.820
0.862
0.858
0.757
0.665
0.576
1.733
0.757
0.860
29
2.14
ROIC%
6.38
9.07
10.68
12.47
10.55
8.32
10.13
12.76
11.22
11.23
23.23
11.22
10.61
81
13.06
Return on equity%
7.54
8.72
5.74
6.57
3.81
2.21
3.34
3.05
4.59
3.46
17.44
3.34
4.20
64
3.02
Return on assets%
19.06
20.41
18.52
17.78
16.45
16.51
17.90
19.50
19.81
17.47
14.88
17.90
18.21
29
0.41
EPSVND
0.27
0.31
0.31
0.36
0.41
0.48
0.50
0.59
0.62
0.66
0.45
10.05%
10.33%
—
22.15
EPS growth%
1.92
0.40
0.40
0.40
2.32
4.63
5.80
5.41
3.15
5.61
10.65
5.41
2.74
25
0.16
Bookvalue per shVND
0.17
0.17
0.17
0.15
0.14
0.14
0.13
0.12
0.13
0.13
0.40
(1.15%)
(2.30%)
—
0.17
FCF per shareVND
0.12
0.11
0.10
0.10
0.09
0.10
0.09
0.10
0.10
0.10
0.16
0.92%
(2.43%)
—
0.10
Dividend per shVND
0.54
0.64
0.67
0.77
0.90
1.06
1.19
1.20
1.17
1.24
0.07
6.74%
9.50%
—
11.52
Div yield (avg)%
30.37
31.87
30.32
32.80
30.51
30.01
27.67
27.59
24.74
23.38
2.02
27.59
30.17
34
18.68
Payout ratio%
20.24
17.42
15.39
12.97
12.13
14.26
11.36
11.41
11.97
10.95
28.23
11.41
12.55
8
2.391
Shares (diluted)B
1.828
1.703
1.508
1.311
1.127
1.028
1.116
1.064
1.034
0.909
2.371
(4.21%)
(6.83%)
34
19.08
Buyback yield%
20.58
21.52
22.15
24.02
23.37
26.16
27.22
28.15
29.10
31.71
14.75
28.15
25.09
23
1.327
D/E ratiox
1.283
1.307
1.476
1.755
1.973
1.973
2.205
2.569
2.807
3.055
1.761
2.569
1.973
80
0.879
Enterprise valueVND B
1.153
1.157
1.155
1.206
1.070
1.096
1.168
1.056
0.971
0.855
1.698
(4.38%)
(3.25%)
83
0.109
LT debtVND B
1.372
1.377
1.333
1.459
1.483
1.434
1.644
1.726
1.979
2.170
0.099
7.92%
6.19%
69
Revenue
VND 2.045B
7.97%
1.00×
Cost of revenue
VND 1.237B
8.17%
1.02×
Operating expenses
VND 464.3M
7.70%
0.97×
Cash and investments
15.81%
Spread over hurdle
(4.83%)