Ha Do Group JSC (HOSE:HDG)

Ha Do Group JSC Ratios and Metrics

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

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 6, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Market Capitalization	9,693,032	10,099,991	9,585,449	8,438,889	7,680,625	13,057,768
Market Cap Growth	6.15%	5.37%	13.59%	9.87%	-41.18%	116.47%
Enterprise Value	14,561,459	15,322,058	14,974,317	14,507,551	14,385,732	19,693,659
Last Close Price	26200.00	27300.00	25909.09	22462.21	20443.86	35575.97
PE Ratio	13.74	14.32	27.52	12.69	7.01	12.17
Forward PE	7.50	8.86	10.59	8.87	6.27	9.82
PS Ratio	3.48	3.63	3.53	2.92	2.15	3.46
PB Ratio	1.16	1.21	1.30	1.17	1.17	2.42
P/TBV Ratio	1.47	1.53	1.63	1.49	1.58	3.36
P/FCF Ratio	7.98	8.31	9.28	13.07	5.08	-
P/OCF Ratio	7.21	7.51	9.13	10.63	3.96	12.35
EV/Sales Ratio	5.23	5.50	5.51	5.02	4.02	5.21
EV/EBITDA Ratio	7.32	7.70	8.99	7.22	5.58	8.58
EV/EBIT Ratio	10.01	10.53	13.13	9.74	7.02	9.95
EV/FCF Ratio	11.99	12.61	14.50	22.46	9.51	-
Debt / Equity Ratio	0.56	0.56	0.66	0.75	0.93	1.37
Debt / EBITDA Ratio	2.36	2.36	2.93	2.70	2.37	3.21
Debt / FCF Ratio	3.87	3.87	4.73	8.40	4.04	-
Asset Turnover	0.20	0.20	0.19	0.20	0.23	0.25
Inventory Turnover	1.26	1.26	1.17	0.95	1.00	0.93
Quick Ratio	1.13	1.13	1.00	0.84	0.55	0.45
Current Ratio	1.62	1.62	1.51	1.44	1.17	0.96
Return on Equity (ROE)	11.99%	11.99%	6.13%	12.58%	22.82%	28.69%
Return on Assets (ROA)	6.36%	6.36%	5.04%	6.30%	8.26%	8.31%
Return on Invested Capital (ROIC)	11.45%	11.72%	7.67%	11.17%	14.60%	14.79%
Return on Capital Employed (ROCE)	11.60%	11.60%	9.70%	12.30%	17.30%	17.10%
Earnings Yield	7.28%	6.99%	3.63%	7.88%	14.27%	8.40%
FCF Yield	12.53%	12.03%	10.78%	7.65%	19.70%	-7.17%
Dividend Yield	-	-	-	1.84%	-	1.55%
Payout Ratio	18.37%	18.38%	82.13%	20.10%	24.38%	27.70%
Buyback Yield / Dilution	-4.58%	-4.58%	-	3.79%	0.10%	-0.53%
Total Shareholder Return	-4.58%	-4.58%	-	5.63%	0.10%	1.02%

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