Dong Nai Paint 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 2022	FY 2021
Period Ending	May '26 May 15, 2026	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	57,692	78,947	95,648	85,020	63,462	61,791
Market Cap Growth	-7.32%	-17.46%	12.50%	33.97%	2.70%	36.58%
Enterprise Value	66,966	91,163	103,576	95,018	76,795	51,636
Last Close Price	19000.00	26000.00	29577.50	24998.10	17395.53	16144.92
PE Ratio	7.55	14.76	13.31	6.45	4.05	4.74
PS Ratio	0.51	0.70	0.80	0.77	0.49	0.52
PB Ratio	0.81	1.18	1.43	1.32	1.13	1.28
P/TBV Ratio	0.81	1.18	1.43	1.32	1.13	1.28
P/FCF Ratio	131.34	8.14	27.59	8.41	-	10.57
P/OCF Ratio	114.58	8.07	24.58	8.31	-	8.51
EV/Sales Ratio	0.59	0.81	0.87	0.86	0.60	0.43
EV/EBITDA Ratio	6.28	7.96	8.06	7.35	-	-
EV/EBIT Ratio	6.57	8.31	8.52	7.98	5.77	3.32
EV/FCF Ratio	152.45	9.40	29.87	9.40	-	8.83
Debt / Equity Ratio	0.18	0.16	0.20	0.19	0.32	-
Debt / EBITDA Ratio	1.19	0.91	1.05	0.93	-	-
Debt / FCF Ratio	28.98	1.07	3.89	1.19	-	-
Net Debt / Equity Ratio	0.13	0.07	0.13	0.12	0.22	-0.27
Net Debt / EBITDA Ratio	0.87	0.41	0.69	0.61	-	-
Net Debt / FCF Ratio	21.11	0.48	2.56	0.78	-0.40	-2.22
Asset Turnover	1.02	1.04	1.12	1.05	1.45	1.65
Inventory Turnover	3.34	3.72	4.02	3.46	3.88	4.18
Quick Ratio	0.67	0.67	0.77	0.65	0.52	1.72
Current Ratio	1.31	1.31	1.26	1.20	1.11	2.69
Return on Equity (ROE)	12.89%	10.00%	13.49%	27.29%	29.90%	28.65%
Return on Assets (ROA)	5.72%	6.37%	7.08%	7.05%	9.34%	13.44%
Return on Invested Capital (ROIC)	10.13%	11.07%	13.03%	13.38%	17.28%	39.77%
Return on Capital Employed (ROCE)	14.20%	16.40%	18.10%	18.30%	23.30%	31.60%
Earnings Yield	13.24%	8.47%	9.25%	19.37%	24.69%	21.08%
FCF Yield	0.76%	12.28%	3.62%	11.88%	-49.49%	9.46%
Dividend Yield	9.47%	-	6.09%	-	10.06%	9.29%
Payout Ratio	43.98%	81.73%	51.47%	32.27%	29.07%	34.96%
Buyback Yield / Dilution	0.01%	-	-	19.98%	0.01%	-0.01%
Total Shareholder Return	9.49%	-	6.09%	19.98%	10.07%	9.28%

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