HOSE:IDI 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	Jul '26 Jul 23, 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	1,292,107	1,854,842	2,248,211	2,663,442	2,481,326	3,642,314
Market Cap Growth	-35.47%	-17.50%	-15.59%	7.34%	-31.87%	117.98%
Enterprise Value	4,253,880	4,707,405	5,300,338	5,634,703	4,922,766	6,273,762
Last Close Price	4730.00	6790.00	8230.00	9750.00	9083.33	12392.16
PE Ratio	9.08	14.49	37.18	47.76	4.58	27.05
Forward PE	-	16.14	12.15	-	-	-
PS Ratio	0.19	0.27	0.32	0.37	0.31	0.64
PB Ratio	0.35	0.51	0.64	0.78	0.74	1.16
P/TBV Ratio	0.41	0.60	0.77	0.95	0.91	1.30
P/FCF Ratio	-	-	-	16.26	9.24	602.53
P/OCF Ratio	28.48	-	-	15.41	4.68	14.30
EV/Sales Ratio	0.61	0.68	0.74	0.78	0.62	1.10
EV/EBITDA Ratio	8.43	10.16	12.51	12.61	5.86	14.77
EV/EBIT Ratio	11.63	14.57	18.74	18.91	6.82	20.88
EV/FCF Ratio	-	-	-	34.40	18.33	1037.84
Debt / Equity Ratio	1.52	1.51	1.55	1.29	1.21	1.25
Debt / EBITDA Ratio	11.05	11.88	12.79	9.89	4.85	9.28
Debt / FCF Ratio	-	-	-	26.96	15.17	651.76
Net Debt / Equity Ratio	0.75	0.83	0.62	0.77	0.82	0.77
Net Debt / EBITDA Ratio	5.46	6.51	5.13	5.90	3.28	5.69
Net Debt / FCF Ratio	-5.77	-3.98	-18.52	16.10	10.25	399.57
Asset Turnover	0.73	0.73	0.81	0.88	1.01	0.75
Inventory Turnover	4.73	4.72	4.70	4.31	4.86	3.74
Quick Ratio	0.86	0.87	1.05	0.67	0.60	0.71
Current Ratio	1.45	1.49	1.53	1.22	1.21	1.34
Return on Equity (ROE)	4.40%	4.01%	2.10%	2.16%	17.30%	4.67%
Return on Assets (ROA)	2.41%	2.12%	2.00%	2.28%	5.77%	2.46%
Return on Invested Capital (ROIC)	4.67%	4.34%	3.24%	3.35%	11.27%	4.17%
Return on Capital Employed (ROCE)	7.70%	6.80%	6.10%	8.00%	20.30%	8.70%
Earnings Yield	11.01%	6.90%	2.69%	2.17%	22.06%	3.75%
FCF Yield	-36.98%	-40.84%	-5.22%	6.15%	10.83%	0.17%
Payout Ratio	0.00%	0.01%	0.70%	14.19%	60.89%	0.06%
Buyback Yield / Dilution	-11.81%	-11.93%	10.66%	-	-	-
Total Shareholder Return	-11.81%	-11.93%	10.66%	-	-	-