HOSE:TDC 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 2014	FY 2013	FY 2012
Period Ending	Mar '26 Mar 19, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012
Market Capitalization	1,405,869	1,150,000	991,000	1,060,000	920,000	870,000
Market Cap Growth	11.14%	16.04%	-6.51%	15.22%	5.75%	6.10%
Enterprise Value	2,607,150	2,522,768	2,363,768	1,669,288	1,216,675	1,290,236
Last Close Price	11050.00	11500.00	9910.00	4595.93	3494.71	2895.62
PE Ratio	2.61	2.77	-	9.09	6.35	5.45
PS Ratio	0.68	0.98	3.30	0.61	0.57	0.51
PB Ratio	0.88	0.95	1.25	0.88	0.74	0.70
P/TBV Ratio	0.94	1.02	1.41	0.94	0.79	0.73
P/FCF Ratio	-	-	-	-	10.15	-
P/OCF Ratio	-	44.92	-	-	6.31	23.98
EV/Sales Ratio	1.25	2.15	7.86	0.96	0.75	0.75
EV/EBITDA Ratio	5.35	5.25	-	7.30	4.98	5.78
EV/EBIT Ratio	5.53	5.46	-	8.63	5.64	6.37
EV/FCF Ratio	-3.62	-	-	-	13.42	-
Debt / Equity Ratio	1.00	1.32	2.00	0.96	0.33	0.37
Debt / EBITDA Ratio	3.31	3.31	-	5.09	1.68	2.04
Debt / FCF Ratio	-	-	-	-	4.53	-
Net Debt / Equity Ratio	0.96	1.30	1.98	0.93	0.28	0.33
Net Debt / EBITDA Ratio	3.19	3.28	-544.32	4.93	1.45	1.82
Net Debt / FCF Ratio	-2.13	-77.46	-27.22	-1.80	3.91	-6.58
Asset Turnover	-	0.29	-	0.33	0.41	0.55
Inventory Turnover	-	1.42	-	0.41	0.57	0.95
Quick Ratio	0.50	0.25	0.15	0.14	0.20	0.44
Current Ratio	0.93	0.60	0.38	1.14	1.08	1.30
Return on Equity (ROE)	-	41.75%	-	9.17%	11.71%	12.69%
Return on Assets (ROA)	-	7.20%	-	2.27%	3.42%	4.08%
Return on Invested Capital (ROIC)	14.45%	17.42%	-1.19%	7.38%	9.96%	9.81%
Return on Capital Employed (ROCE)	22.90%	32.90%	-1.90%	11.20%	16.00%	13.70%
Earnings Yield	32.06%	36.08%	-40.65%	11.00%	15.76%	18.35%
FCF Yield	-51.20%	-1.77%	-5.79%	-59.09%	9.85%	-7.09%
Dividend Yield	-	-	-	21.76%	40.06%	44.90%
Payout Ratio	0.25%	0.24%	-	121.39%	36.76%	50.25%
Buyback Yield / Dilution	-6.47%	-	-	-	-	-29.26%
Total Shareholder Return	-6.47%	-	-	21.76%	40.06%	15.63%

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