FPT Digital Retail JSC 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	Feb '26 Feb 27, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	28,781,002	25,460,117	25,286,587	14,577,936	8,174,605	7,913,976
Market Cap Growth	12.01%	0.69%	73.46%	78.33%	3.29%	213.13%
Enterprise Value	31,001,268	28,587,018	29,992,490	18,738,510	10,785,831	10,997,806
Last Close Price	169000.00	149500.00	148480.00	85600.00	47634.15	45944.96
PE Ratio	36.21	32.03	80.93	-	20.94	17.84
Forward PE	28.99	27.57	43.98	52.92	15.62	21.63
PS Ratio	0.56	0.50	0.63	0.46	0.27	0.35
PB Ratio	5.60	4.95	11.93	8.48	3.99	4.71
P/TBV Ratio	7.59	6.71	15.59	10.63	4.45	5.25
P/FCF Ratio	13.01	11.51	184.13	-	-	-
P/OCF Ratio	10.48	9.27	40.33	-	-	-
PEG Ratio	0.69	0.59	0.59	0.59	0.59	0.59
EV/Sales Ratio	0.61	0.56	0.75	0.59	0.36	0.49
EV/EBITDA Ratio	18.66	17.21	30.61	126.13	16.05	19.42
EV/EBIT Ratio	23.60	21.76	43.47	-	19.38	22.22
EV/FCF Ratio	14.01	12.92	218.40	-	-	-
Debt / Equity Ratio	1.96	1.96	4.15	4.72	2.62	3.60
Debt / EBITDA Ratio	6.05	6.05	8.98	54.58	7.98	10.68
Debt / FCF Ratio	4.54	4.54	64.08	-	-	-
Net Debt / Equity Ratio	0.24	0.24	2.70	3.45	1.68	1.86
Net Debt / EBITDA Ratio	0.75	0.75	5.83	39.94	5.13	5.51
Net Debt / FCF Ratio	0.57	0.57	41.63	-2.32	-1.70	-2.11
Asset Turnover	2.58	2.58	2.77	2.70	2.83	2.78
Inventory Turnover	3.71	3.71	3.49	3.58	4.46	5.73
Quick Ratio	0.51	0.51	0.25	0.22	0.29	0.37
Current Ratio	1.17	1.17	1.02	1.00	1.10	1.11
Return on Equity (ROE)	27.12%	27.12%	21.28%	-17.47%	21.35%	30.57%
Return on Assets (ROA)	4.15%	4.15%	2.98%	-0.45%	3.26%	3.82%
Return on Invested Capital (ROIC)	16.83%	14.91%	6.91%	-1.29%	8.86%	11.29%
Return on Capital Employed (ROCE)	25.60%	25.60%	32.50%	-4.90%	27.20%	29.50%
Earnings Yield	2.76%	3.12%	1.26%	-2.37%	4.78%	5.61%
FCF Yield	7.69%	8.69%	0.54%	-17.58%	-24.78%	-18.66%
Dividend Yield	-	-	-	-	0.73%	0.51%
Payout Ratio	-	-	17.10%	-	10.12%	-
Buyback Yield / Dilution	0.00%	0.00%	-	-	0.00%	0.00%
Total Shareholder Return	0.00%	0.00%	-	-	0.73%	0.51%

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