Ha Do Group 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	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	10,358,965	10,099,991	9,585,449	8,438,889	7,680,625	13,057,768
Market Cap Growth	14.71%	5.37%	13.59%	9.87%	-41.18%	116.47%
Enterprise Value	15,181,860	15,322,058	14,974,317	14,507,551	14,385,732	19,693,659
Last Close Price	28000.00	26808.99	25443.10	22058.21	20076.17	34936.12
PE Ratio	13.45	13.11	27.52	12.69	7.01	12.17
Forward PE	10.77	8.86	10.59	8.87	6.27	5.80
PS Ratio	3.72	3.63	3.53	2.92	2.15	3.46
PB Ratio	1.23	1.20	1.30	1.17	1.17	2.42
P/TBV Ratio	1.56	1.53	1.63	1.49	1.58	3.36
P/FCF Ratio	9.38	9.14	9.28	13.07	5.08	-
P/OCF Ratio	8.33	8.12	9.13	10.63	3.96	12.35
EV/Sales Ratio	5.45	5.50	5.51	5.02	4.02	5.21
EV/EBITDA Ratio	7.68	7.75	8.99	7.22	5.58	8.58
EV/EBIT Ratio	10.39	10.49	13.13	9.74	7.02	9.95
EV/FCF Ratio	13.74	13.87	14.50	22.46	9.51	-
Debt / Equity Ratio	0.56	0.56	0.66	0.75	0.93	1.37
Debt / EBITDA Ratio	2.38	2.38	2.93	2.70	2.37	3.21
Debt / FCF Ratio	4.25	4.25	4.73	8.40	4.04	-
Net Debt / Equity Ratio	0.39	0.39	0.52	0.66	0.83	1.20
Net Debt / EBITDA Ratio	1.66	1.66	2.29	2.38	2.10	2.82
Net Debt / FCF Ratio	2.97	2.97	3.69	7.41	3.58	-6.90
Asset Turnover	0.20	0.20	0.19	0.20	0.23	0.25
Inventory Turnover	1.28	1.28	1.17	0.95	1.00	0.93
Quick Ratio	1.17	1.17	1.00	0.84	0.55	0.45
Current Ratio	1.66	1.66	1.51	1.44	1.17	0.96
Return on Equity (ROE)	12.60%	12.60%	6.13%	12.58%	22.82%	28.69%
Return on Assets (ROA)	6.40%	6.40%	5.04%	6.30%	8.26%	8.31%
Return on Invested Capital (ROIC)	11.58%	11.86%	7.67%	11.17%	14.60%	14.79%
Return on Capital Employed (ROCE)	11.70%	11.70%	9.70%	12.30%	17.30%	17.10%
Earnings Yield	7.44%	7.63%	3.63%	7.88%	14.27%	8.40%
FCF Yield	10.67%	10.94%	10.78%	7.65%	19.70%	-7.17%
Dividend Yield	1.79%	1.86%	-	1.87%	-	1.58%
Payout Ratio	16.51%	16.51%	82.13%	20.10%	24.38%	27.70%
Buyback Yield / Dilution	-	-	-4.58%	3.79%	0.10%	-0.53%
Total Shareholder Return	1.79%	1.86%	-4.58%	5.67%	0.10%	1.05%

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