Noibai Cargo Terminal Services JSC (HOSE: NCT)

HOSE: NCT Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan 16, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Jan 1, 2021
Market Capitalization	2,990,743	3,014,292	2,307,818	2,229,320	2,150,823	1,831,601
Market Cap Growth	30.61%	30.61%	3.52%	3.65%	17.43%	-3.45%
Enterprise Value	2,550,312	2,671,491	2,010,395	1,924,128	1,901,558	1,562,737
Last Close Price	114300.00	115200.00	83910.12	74311.32	64374.99	50068.31
PE Ratio	12.45	11.31	11.20	9.85	9.87	9.10
Forward PE	-	9.38	9.38	9.38	9.38	9.38
PS Ratio	3.61	3.27	3.29	3.03	2.90	2.74
PB Ratio	7.71	5.40	5.32	5.16	4.70	4.48
P/TBV Ratio	5.49	5.49	5.42	5.25	4.72	4.51
P/FCF Ratio	12.65	12.75	8.82	12.22	11.05	7.46
P/OCF Ratio	11.81	11.81	8.51	10.05	9.78	7.22
EV/Sales Ratio	2.77	2.90	2.86	2.61	2.56	2.33
EV/EBITDA Ratio	7.69	8.05	7.18	6.27	6.37	6.00
EV/EBIT Ratio	8.44	8.84	8.00	6.89	6.98	6.79
EV/FCF Ratio	10.79	11.30	7.68	10.54	9.77	6.37
Asset Turnover	1.42	1.42	1.33	1.40	1.41	1.23
Inventory Turnover	173.63	173.63	125.20	115.19	132.10	134.31
Quick Ratio	3.05	3.05	3.39	5.04	4.10	3.64
Current Ratio	3.08	3.08	3.53	5.35	4.42	3.80
Return on Equity (ROE)	53.75%	53.75%	50.08%	53.32%	51.61%	44.77%
Return on Assets (ROA)	29.14%	29.14%	29.78%	33.08%	32.23%	26.44%
Return on Capital (ROIC)	38.07%	38.07%	36.30%	39.21%	39.29%	31.14%
Earnings Yield	8.03%	8.84%	9.39%	10.64%	10.40%	11.29%
FCF Yield	7.91%	7.84%	11.34%	8.19%	9.05%	13.40%
Dividend Yield	7.02%	-	9.53%	11.44%	12.89%	14.98%
Payout Ratio	49.10%	49.10%	96.47%	108.11%	75.97%	145.45%
Buyback Yield / Dilution	-10.98%	-10.98%	-	-	-	-
Total Shareholder Return	-3.97%	-10.98%	9.53%	11.44%	12.89%	14.98%

Source: S&P Capital IQ. Standard template. Financial Sources.