Danh Khoi Group JSC (HNX:NRC)

Danh Khoi Group JSC 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	Sep 29, 2025	Dec 31, 2024	Jan 1, 2024	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	629,665	462,991	444,471	398,170	2,315,189	419,499
Market Cap Growth	142.86%	4.17%	11.63%	-82.80%	451.89%	70.78%
Enterprise Value	908,023	999,111	993,239	1,170,333	2,401,054	450,996
Last Close Price	6800.00	5000.00	4800.00	4300.00	26190.48	12607.71
PE Ratio	-	-	35.38	-	11.72	6.75
PS Ratio	45.63	89.91	96.02	2.05	5.21	2.02
PB Ratio	0.54	0.40	0.34	0.31	2.00	0.88
P/TBV Ratio	0.66	0.49	0.41	0.37	2.12	1.02
P/FCF Ratio	-	10.24	3.06	2.77	-	-
P/OCF Ratio	6.44	10.24	3.06	2.77	-	-
EV/Sales Ratio	65.80	194.03	214.58	6.03	5.41	2.18
EV/EBITDA Ratio	-	-	63.62	-	9.47	8.16
EV/EBIT Ratio	-	-	69.06	-	9.55	8.31
EV/FCF Ratio	-	22.10	6.83	8.13	-	-
Debt / Equity Ratio	0.25	0.31	0.31	0.45	0.42	0.16
Debt / EBITDA Ratio	-	-	25.59	-	1.90	1.39
Debt / FCF Ratio	2.97	7.83	2.75	4.05	-	-
Asset Turnover	0.01	0.00	0.00	0.09	0.32	0.26
Inventory Turnover	0.12	0.06	0.00	0.71	1.17	0.80
Quick Ratio	0.68	0.69	1.24	1.16	1.87	2.85
Current Ratio	0.80	0.71	1.27	1.32	3.15	4.54
Return on Equity (ROE)	-9.99%	-11.21%	0.92%	-5.97%	23.85%	13.85%
Return on Assets (ROA)	-0.77%	-2.40%	0.41%	-0.64%	11.26%	4.18%
Return on Capital (ROIC)	-0.98%	-3.01%	0.51%	-0.79%	14.35%	6.14%
Return on Capital Employed (ROCE)	-	-	0.90%	-	15.70%	8.30%
Earnings Yield	-19.38%	-29.64%	2.68%	-18.21%	8.54%	14.81%
FCF Yield	-	9.77%	32.70%	36.14%	-39.78%	-16.53%
Payout Ratio	-	-	-	-	-	25.52%
Buyback Yield / Dilution	0.81%	-	-4.97%	-12.41%	-112.93%	-104.62%

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