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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	492,882	639,477	499,384	682,618	1,117,694	691,963
Market Cap Growth	-13.22%	28.05%	-26.84%	-38.93%	61.52%	38.82%
Enterprise Value	520,440	743,342	490,193	710,290	1,042,608	532,211
Last Close Price	20000.00	24605.04	17743.92	22851.83	35560.36	21524.27
PE Ratio	7.58	12.32	14.32	10.16	18.96	8.92
Forward PE	-	5.29	5.29	8.68	13.96	5.22
PS Ratio	1.62	1.91	1.61	1.71	3.30	1.73
PB Ratio	1.44	2.15	1.71	2.32	4.21	2.56
P/TBV Ratio	1.49	2.31	2.11	2.83	5.30	3.23
P/FCF Ratio	3.70	-	21.13	-	38.13	50.56
P/OCF Ratio	3.52	5.93	15.65	674.86	32.54	9.66
EV/Sales Ratio	1.71	2.22	1.58	1.78	3.08	1.33
EV/EBITDA Ratio	4.91	8.34	8.91	7.87	14.92	5.82
EV/EBIT Ratio	5.93	10.42	10.81	8.60	16.42	6.15
EV/FCF Ratio	3.91	-	20.74	-	35.57	38.88
Debt / Equity Ratio	0.37	0.51	0.25	0.13	0.23	0.25
Debt / EBITDA Ratio	1.20	1.69	1.30	0.42	0.87	0.75
Debt / FCF Ratio	0.96	-	3.02	-	2.07	4.99
Net Debt / Equity Ratio	0.11	0.31	-0.07	-0.03	-0.14	-0.38
Net Debt / EBITDA Ratio	0.34	1.05	-0.37	-0.09	-0.55	-1.14
Net Debt / FCF Ratio	0.27	-1.44	-0.86	0.49	-1.32	-7.61
Asset Turnover	0.57	0.72	0.76	1.02	0.87	1.02
Inventory Turnover	2.50	2.54	2.34	2.79	2.87	3.53
Quick Ratio	1.25	0.78	1.26	0.80	1.08	1.70
Current Ratio	1.95	1.61	2.37	2.74	2.05	2.39
Return on Equity (ROE)	20.93%	18.61%	12.52%	24.75%	22.68%	29.14%
Return on Assets (ROA)	10.23%	9.56%	6.96%	13.12%	10.18%	13.77%
Return on Invested Capital (ROIC)	18.41%	16.67%	12.97%	25.63%	25.71%	49.47%
Return on Capital Employed (ROCE)	20.60%	18.70%	15.40%	27.70%	23.50%	31.50%
Earnings Yield	13.19%	8.58%	7.35%	10.15%	5.44%	11.56%
FCF Yield	27.02%	-10.13%	4.73%	-2.38%	2.62%	1.98%
Dividend Yield	10.03%	8.13%	-	11.57%	6.97%	-
Payout Ratio	70.96%	82.09%	115.65%	55.91%	116.94%	105.71%
Buyback Yield / Dilution	-1.16%	0.28%	-2.50%	0.37%	-4.40%	0.51%
Total Shareholder Return	8.86%	8.41%	-2.50%	11.95%	2.57%	0.51%

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