HOSE:ILB 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 2018	FY 2017
Period Ending	Oct '25 Oct 8, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017
Market Capitalization	1,012,287	842,877	735,067	-	-
Market Cap Growth	13.50%	14.67%	-	-	-
Enterprise Value	693,120	1,163,054	1,055,244	-	-
Last Close Price	26500.00	25541.85	20989.03	-	-
PE Ratio	7.76	10.44	9.00	-	-
PS Ratio	1.95	1.70	1.38	-	-
PB Ratio	1.26	1.47	1.33	-	-
P/TBV Ratio	1.31	1.55	1.43	-	-
P/FCF Ratio	5.61	5.68	4.14	-	-
P/OCF Ratio	3.60	4.26	3.92	-	-
EV/Sales Ratio	1.33	2.34	1.99	-	-
EV/EBITDA Ratio	3.06	5.45	4.72	-	-
EV/EBIT Ratio	4.50	8.35	7.09	-	-
EV/FCF Ratio	3.84	7.83	5.94	-	-
Debt / Equity Ratio	0.25	0.40	0.50	0.89	1.01
Debt / EBITDA Ratio	0.88	1.07	1.24	2.41	2.26
Debt / FCF Ratio	1.11	1.54	1.56	-	9.55
Asset Turnover	-	0.31	-	0.37	-
Quick Ratio	1.17	0.72	0.75	1.00	0.59
Current Ratio	1.26	0.78	0.78	1.06	0.74
Return on Equity (ROE)	-	18.29%	-	18.84%	-
Return on Assets (ROA)	-	5.49%	-	5.76%	-
Return on Capital (ROIC)	-	10.66%	-	9.37%	-
Return on Capital Employed (ROCE)	11.40%	12.50%	12.90%	10.50%	12.00%
Earnings Yield	9.06%	11.55%	13.40%	-	-
FCF Yield	17.84%	17.62%	24.16%	-	-
Dividend Yield	5.53%	5.74%	-	-	-
Payout Ratio	52.25%	55.65%	51.83%	22.60%	38.72%
Buyback Yield / Dilution	-17.95%	-	-21.60%	-7.76%	-
Total Shareholder Return	-12.46%	5.74%	-21.60%	-7.76%	-

Updated May 9, 2019. Source: S&P Global Market Intelligence. Standard template. Financial Sources.