Dong A Paint JSC (HNX:HDA)

Model N Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 4, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	151,800	104,880	135,240	151,801	332,351	103,500
Market Cap Growth	11.11%	-22.45%	-10.91%	-54.33%	221.11%	-11.77%
Enterprise Value	243,944	198,272	207,375	197,298	428,124	164,334
Last Close Price	5500.00	3800.00	4900.00	5500.00	15218.88	4630.24
PE Ratio	10.52	7.21	-	132.10	12.48	13.30
PS Ratio	0.55	0.38	0.63	0.62	1.23	0.40
PB Ratio	0.44	0.31	0.41	0.47	1.47	0.51
P/TBV Ratio	0.50	0.36	0.49	0.53	1.82	0.58
P/FCF Ratio	-	39.64	15.97	-	10.11	-
P/OCF Ratio	-	19.14	11.74	-	6.07	2.26
EV/Sales Ratio	0.89	0.72	0.97	0.81	1.59	0.63
EV/EBITDA Ratio	6.87	5.50	23.14	6.26	7.17	3.59
EV/EBIT Ratio	11.74	9.62	-	19.36	10.94	6.52
EV/FCF Ratio	-12.68	74.93	24.48	-	13.02	-
Debt / Equity Ratio	0.23	0.24	0.24	0.30	0.40	0.43
Debt / EBITDA Ratio	2.21	2.31	8.75	3.12	1.51	1.90
Debt / FCF Ratio	-	31.48	9.25	-	2.74	-
Asset Turnover	0.62	0.57	0.45	0.55	0.70	0.72
Inventory Turnover	1.55	1.61	1.47	2.05	2.81	3.28
Quick Ratio	1.50	1.36	1.25	1.21	1.03	0.90
Current Ratio	2.75	2.13	2.15	1.84	1.51	1.30
Return on Equity (ROE)	4.34%	4.45%	-4.92%	1.06%	13.59%	4.07%
Return on Assets (ROA)	2.92%	2.68%	-1.28%	1.44%	6.36%	4.34%
Return on Capital (ROIC)	3.18%	3.09%	-1.46%	1.72%	8.09%	5.58%
Return on Capital Employed (ROCE)	6.00%	5.90%	-	3.00%	15.40%	11.00%
Earnings Yield	9.50%	13.86%	-9.87%	0.76%	8.01%	7.52%
FCF Yield	-12.68%	2.52%	6.26%	-49.00%	9.90%	-21.80%
Dividend Yield	-	-	-	-	3.28%	9.00%
Payout Ratio	-	-	-	1198.01%	20.96%	9.94%
Buyback Yield / Dilution	0.78%	-	-36.90%	-46.10%	-0.04%	0.05%
Total Shareholder Return	-	-	-36.90%	-46.10%	3.24%	9.05%

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