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

D2D Ratios and Metrics

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

Fiscal Year	Current	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Nov 21, 2024	Dec 31, 2013	Dec 31, 2012	Dec 31, 2011	Dec 31, 2010	Dec 31, 2009
Market Capitalization	980,416	221,624	179,004	169,414	420,872	607,334
Market Cap Growth	38.95%	23.81%	5.66%	-59.75%	-30.70%	-
Enterprise Value	40,653	111,759	138,530	99,470	243,479	430,739
Last Close Price	32400.00	3058.72	2137.73	1771.45	3972.68	5531.54
PE Ratio	19.97	4.95	4.56	4.21	4.28	11.81
PS Ratio	3.70	0.93	0.61	0.68	1.91	2.87
PB Ratio	2.68	0.61	0.53	0.52	1.32	2.23
P/TBV Ratio	0.70	0.67	0.56	0.54	1.37	2.33
P/FCF Ratio	8.02	1.30	2.92	-	-	4.15
P/OCF Ratio	1.95	1.27	2.69	25.49	-	3.72
EV/Sales Ratio	0.15	0.47	0.47	0.40	1.10	2.03
EV/EBITDA Ratio	0.58	1.52	2.37	1.82	3.79	6.93
EV/EBIT Ratio	0.71	1.80	2.94	2.44	4.90	10.38
EV/FCF Ratio	0.33	0.66	2.26	-	-	2.95
Debt / Equity Ratio	0.02	0.02	0.01	0.02	0.25	0.17
Debt / EBITDA Ratio	0.12	0.09	0.05	0.10	1.23	0.75
Debt / FCF Ratio	0.07	0.04	0.05	-	-	0.32
Asset Turnover	0.25	0.24	0.38	0.32	0.28	0.32
Inventory Turnover	0.38	0.32	1.03	4.93	3.42	3.71
Quick Ratio	1.17	0.84	0.85	0.66	1.03	1.24
Current Ratio	2.85	2.06	2.43	1.09	1.37	1.49
Return on Equity (ROE)	12.71%	12.95%	12.37%	13.26%	34.33%	20.32%
Return on Assets (ROA)	3.43%	3.98%	3.79%	3.30%	3.91%	3.89%
Return on Capital (ROIC)	9.38%	10.92%	8.76%	6.95%	8.67%	8.98%
Earnings Yield	5.01%	20.19%	21.93%	23.78%	23.38%	8.47%
FCF Yield	12.47%	76.78%	34.24%	-41.65%	-12.49%	24.08%
Dividend Yield	9.26%	28.78%	-	-	26.59%	-
Payout Ratio	54.81%	58.04%	67.26%	83.80%	21.73%	42.94%
Buyback Yield / Dilution	-	-	-	-	-39.50%
Total Shareholder Return	9.26%	28.78%	-	-	26.59%	-39.50%

Source: S&P Capital IQ. Standard template. Financial Sources.