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 2, 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	1,524,303	1,854,842	2,248,211	2,663,442	2,481,326	3,642,314
Market Cap Growth	-12.13%	-17.50%	-15.59%	7.34%	-31.87%	117.98%
Enterprise Value	4,486,077	4,707,405	5,300,338	5,634,703	4,922,766	6,273,762
Last Close Price	5580.00	6790.00	8230.00	9750.00	9083.33	12392.16
PE Ratio	10.71	14.49	37.18	47.76	4.58	27.05
PS Ratio	0.22	0.27	0.32	0.37	0.31	0.64
PB Ratio	0.42	0.51	0.64	0.78	0.74	1.16
P/TBV Ratio	0.49	0.60	0.77	0.95	0.91	1.30
P/FCF Ratio	-	-	-	16.26	9.24	602.53
P/OCF Ratio	33.60	-	-	15.41	4.68	14.30
EV/Sales Ratio	0.65	0.68	0.74	0.78	0.62	1.10
EV/EBITDA Ratio	8.89	10.16	12.51	12.61	5.86	14.77
EV/EBIT Ratio	12.27	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	9.33%	6.90%	2.69%	2.17%	22.06%	3.75%
FCF Yield	-31.35%	-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%	-	-	-