HOSE:GDT 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	Apr '26 Apr 9, 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	473,681	517,526	639,477	499,384	682,618	1,117,694
Market Cap Growth	-13.56%	-19.07%	28.05%	-26.84%	-38.93%	61.52%
Enterprise Value	501,239	553,613	743,342	490,193	710,290	1,042,608
Last Close Price	19200.00	19985.51	24605.04	17743.92	22851.83	35560.36
PE Ratio	6.56	7.27	12.31	14.32	10.16	18.96
Forward PE	-	5.29	5.29	5.29	8.68	13.96
PS Ratio	1.42	1.56	1.91	1.61	1.71	3.30
PB Ratio	1.33	1.46	2.15	1.71	2.32	4.21
P/TBV Ratio	1.38	1.51	2.34	2.11	2.83	5.30
P/FCF Ratio	10.65	11.64	-	21.13	-	38.13
P/OCF Ratio	5.45	5.95	5.93	15.65	674.86	32.54
EV/Sales Ratio	1.51	1.66	2.22	1.58	1.78	3.08
EV/EBITDA Ratio	4.27	4.72	8.32	8.91	7.87	14.92
EV/EBIT Ratio	5.07	5.60	10.57	10.81	8.60	16.42
EV/FCF Ratio	11.27	12.45	-	20.74	-	35.57
Debt / Equity Ratio	0.36	0.36	0.51	0.25	0.13	0.23
Debt / EBITDA Ratio	1.09	1.09	1.68	1.30	0.42	0.87
Debt / FCF Ratio	2.87	2.87	-	3.02	-	2.07
Net Debt / Equity Ratio	0.08	0.08	0.31	-0.07	-0.03	-0.14
Net Debt / EBITDA Ratio	0.24	0.24	1.05	-0.37	-0.09	-0.55
Net Debt / FCF Ratio	0.62	0.62	-1.44	-0.86	0.49	-1.32
Asset Turnover	0.62	0.62	0.72	0.76	1.02	0.87
Inventory Turnover	2.83	2.83	2.54	2.34	2.79	2.87
Quick Ratio	1.30	1.30	0.79	1.26	0.80	1.08
Current Ratio	2.23	2.23	1.61	2.37	2.74	2.05
Return on Equity (ROE)	22.51%	22.51%	18.64%	12.52%	24.75%	22.68%
Return on Assets (ROA)	11.44%	11.44%	9.39%	6.96%	13.12%	10.18%
Return on Invested Capital (ROIC)	20.56%	20.18%	16.69%	12.97%	25.63%	25.71%
Return on Capital Employed (ROCE)	23.00%	23.00%	18.30%	15.40%	27.70%	23.50%
Earnings Yield	15.03%	14.20%	8.59%	7.35%	10.15%	5.44%
FCF Yield	9.39%	8.59%	-10.13%	4.73%	-2.38%	2.62%
Dividend Yield	10.42%	-	8.13%	-	11.57%	6.97%
Payout Ratio	33.56%	33.55%	82.01%	115.65%	55.91%	116.94%
Buyback Yield / Dilution	-1.57%	-1.57%	0.28%	-2.50%	0.37%	-4.40%
Total Shareholder Return	8.85%	-1.57%	8.41%	-2.50%	11.95%	2.57%

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