HOSE:NTL 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	Apr '26 Apr 9, 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	1,969,975	2,238,331	2,238,331	1,665,026	945,344	2,543,281
Market Cap Growth	0%	-	34.43%	76.13%	-62.83%	65.15%
Enterprise Value	872,335	949,084	550,686	1,777,182	824,824	2,335,073
Last Close Price	16150.00	18350.00	17295.40	11523.15	6008.81	14934.79
PE Ratio	121.54	138.10	3.88	4.92	9.55	11.49
Forward PE	-	18.83	18.83	18.83	18.83	18.83
PS Ratio	112.46	127.78	1.55	1.82	2.42	4.41
PB Ratio	1.22	1.39	1.27	1.14	0.75	2.07
P/TBV Ratio	1.22	1.39	1.27	1.14	0.75	2.07
P/FCF Ratio	-	-	2.23	2.39	-	7.79
P/OCF Ratio	-	-	2.22	2.36	-	7.76
EV/Sales Ratio	49.80	54.18	0.38	1.94	2.11	4.05
EV/EBITDA Ratio	-	-	0.66	3.66	6.25	7.81
EV/EBIT Ratio	-	-	0.67	3.69	6.42	7.89
EV/FCF Ratio	-	-	0.55	2.55	-	7.15
Debt / Equity Ratio	0.01	0.01	-	0.10	-	-
Debt / EBITDA Ratio	-	-	-	0.31	-	-
Debt / FCF Ratio	-	-	-	0.22	-	-
Net Debt / Equity Ratio	-0.68	-0.68	-0.86	-0.43	-0.07	-0.30
Net Debt / EBITDA Ratio	29.86	29.86	-1.82	-1.29	-0.63	-1.24
Net Debt / FCF Ratio	1.66	1.66	-1.50	-0.90	0.59	-1.14
Asset Turnover	0.01	0.01	0.68	0.49	0.22	0.31
Inventory Turnover	0.03	0.03	0.74	0.35	0.19	0.21
Quick Ratio	4.59	4.59	3.78	1.69	0.70	0.65
Current Ratio	7.35	7.35	5.17	3.49	3.86	2.87
Return on Equity (ROE)	1.03%	1.03%	38.51%	26.78%	8.57%	19.89%
Return on Assets (ROA)	-1.27%	-1.27%	24.56%	16.20%	4.50%	10.03%
Return on Invested Capital (ROIC)	-4.53%	-5.70%	113.46%	35.34%	10.07%	25.23%
Return on Capital Employed (ROCE)	-2.50%	-2.50%	46.80%	32.70%	10.10%	23.90%
Earnings Yield	0.82%	0.78%	27.70%	21.87%	11.27%	9.36%
FCF Yield	-	-29.60%	44.88%	41.84%	-14.97%	12.84%
Dividend Yield	6.19%	5.45%	6.94%	10.85%	20.80%	8.37%
Payout Ratio	699.89%	699.89%	48.19%	41.87%	143.17%	64.08%
Total Shareholder Return	6.19%	5.45%	6.94%	10.85%	20.80%	8.37%

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