NO. 2 Industrial Urban Development JSC (HOSE:D2D)

HOSE:D2D Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2013	FY 2012	FY 2011
Period Ending	May 12, 2025	Dec 31, 2024	Jan 1, 2024	Dec 31, 2013	Dec 31, 2012	Dec 31, 2011
Market Capitalization	1,360,175	959,234	762,545	221,624	179,004	169,414
Market Cap Growth	332.82%	25.79%	244.07%	23.81%	5.66%	-59.75%
Enterprise Value	1,263,053	777,268	580,580	111,759	138,530	99,470
Last Close Price	44950.00	31700.00	20402.63	3058.72	2137.73	1771.45
PE Ratio	18.53	13.06	33.77	4.95	4.56	4.21
PS Ratio	3.93	2.77	3.91	0.93	0.61	0.68
PB Ratio	1.82	1.28	0.81	0.61	0.53	0.52
P/TBV Ratio	1.88	1.33	0.81	0.67	0.56	0.54
P/FCF Ratio	5.83	4.11	-	1.30	2.92	-
P/OCF Ratio	5.20	3.67	-	1.27	2.69	25.49
EV/Sales Ratio	3.65	2.24	2.98	0.47	0.47	0.40
EV/EBITDA Ratio	9.68	5.96	12.89	1.52	2.37	1.82
EV/EBIT Ratio	11.51	7.08	35.87	1.80	2.94	2.44
EV/FCF Ratio	5.42	3.33	-	0.66	2.26	-
Debt / Equity Ratio	-	-	-	0.02	0.01	0.02
Debt / EBITDA Ratio	-	-	-	0.09	0.05	0.10
Debt / FCF Ratio	-	-	-	0.04	0.05	-
Asset Turnover	0.23	0.23	-	0.25	0.38	0.32
Inventory Turnover	1.12	1.12	-	0.32	1.03	4.93
Quick Ratio	0.60	0.60	2.05	0.84	0.85	0.66
Current Ratio	1.59	1.59	5.18	2.06	2.43	1.09
Return on Equity (ROE)	10.48%	10.48%	-	12.95%	12.37%	13.26%
Return on Assets (ROA)	4.46%	4.46%	-	3.98%	3.79%	3.30%
Return on Capital (ROIC)	8.15%	8.15%	-	10.92%	8.76%	6.95%
Return on Capital Employed (ROCE)	8.60%	8.60%	1.10%	8.90%	8.20%	7.50%
Earnings Yield	5.40%	9.20%	3.38%	20.19%	21.93%	23.78%
FCF Yield	17.14%	24.31%	-14.03%	76.78%	34.23%	-41.65%
Dividend Yield	38.17%	-	-	28.78%	-	-
Payout Ratio	297.92%	297.92%	349.10%	58.04%	67.26%	83.80%
Buyback Yield / Dilution	0.00%	-	0.00%	-	-	-
Total Shareholder Return	38.17%	-	0.00%	28.78%	-	-

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