Real Estate 11 JSC Ratios and Metrics

Market cap in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2021	FY 2020
Period Ending	Jan '26 Jan 29, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	93,690	90,403	74,115	84,520	226,698	153,971
Market Cap Growth	19.32%	21.98%	-12.31%	-62.72%	47.23%	33.52%
Enterprise Value	25,584	2,375	29,431	74,075	238,736	35,363
Last Close Price	11400.00	11000.00	9017.86	11517.86	27582.91	18734.06
PE Ratio	28.50	27.50	23.59	23.45	4.99	4.51
PS Ratio	0.45	0.43	0.70	2.42	0.76	0.82
PB Ratio	0.48	0.46	0.39	0.45	1.36	1.19
P/TBV Ratio	0.48	0.46	0.39	0.45	1.36	1.19
P/FCF Ratio	1.65	1.59	-	3.54	-	-
P/OCF Ratio	1.57	1.51	-	3.54	-	-
EV/Sales Ratio	0.12	0.01	0.28	2.12	0.80	0.19
EV/EBITDA Ratio	2.06	0.19	8.72	6.02	3.88	1.02
EV/EBIT Ratio	2.64	0.25	26.75	9.22	4.18	1.10
EV/FCF Ratio	0.45	0.04	-	3.10	-	-
Debt / Equity Ratio	-	-	0.08	0.06	0.36	1.08
Debt / EBITDA Ratio	-	-	4.55	0.89	0.97	4.03
Debt / FCF Ratio	-	-	-	0.46	-	-
Asset Turnover	0.58	0.58	0.30	-	0.59	0.29
Inventory Turnover	6.72	6.72	2.16	-	1.25	0.55
Quick Ratio	1.31	1.31	1.22	1.22	0.87	0.60
Current Ratio	1.77	1.77	1.74	1.75	1.43	1.36
Return on Equity (ROE)	4.46%	4.46%	2.08%	-	30.75%	28.75%
Return on Assets (ROA)	1.68%	1.68%	0.19%	-	7.01%	3.12%
Return on Invested Capital (ROIC)	7.10%	5.82%	0.58%	3.98%	27.53%	40.00%
Return on Capital Employed (ROCE)	4.60%	4.60%	0.50%	3.90%	30.40%	14.40%
Earnings Yield	3.51%	9.50%	5.26%	5.61%	20.04%	22.17%
FCF Yield	60.68%	62.88%	-24.45%	28.24%	-3.87%	-88.44%
Payout Ratio	-	-	-	-	-	23.20%
Buyback Yield / Dilution	0.00%	0.00%	-	16.15%	0.10%	-1.79%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.