DS3 JSC 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	Mar '26 Mar 3, 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	58,684	72,554	55,483	51,215	51,215	102,429
Market Cap Growth	5.77%	30.77%	8.33%	-	-50.00%	-
Enterprise Value	88,060	114,697	107,323	60,879	50,364	98,174
Last Close Price	5500.00	6800.00	5200.00	4800.00	4800.00	9600.00
PE Ratio	6.07	7.51	6.29	18.11	-	13.30
PS Ratio	0.87	1.07	1.08	1.73	13.74	2.41
PB Ratio	0.58	0.72	0.61	0.62	0.64	0.88
P/TBV Ratio	0.58	0.72	0.61	0.62	0.64	0.88
P/FCF Ratio	4.66	5.76	-	-	-	10.50
P/OCF Ratio	4.62	5.71	2.71	-	-	6.20
EV/Sales Ratio	1.30	1.69	2.09	2.05	13.51	2.31
EV/EBITDA Ratio	5.16	6.72	9.01	-	-	-
EV/EBIT Ratio	6.53	8.51	10.35	-	-	18.11
EV/FCF Ratio	6.99	9.11	-	-	-	10.06
Debt / Equity Ratio	0.36	0.36	0.52	0.27	0.01	0.02
Debt / EBITDA Ratio	2.14	2.14	4.00	-	-	-
Debt / FCF Ratio	2.89	2.89	-	-	-	0.28
Net Debt / Equity Ratio	0.29	0.29	0.46	0.20	-0.01	-0.02
Net Debt / EBITDA Ratio	1.72	1.72	3.52	-5.08	-	-
Net Debt / FCF Ratio	2.33	2.33	-1.63	-0.58	0.10	-0.21
Asset Turnover	0.43	0.43	0.35	0.25	0.03	-
Inventory Turnover	10.72	10.72	9.13	6.05	0.77	-
Quick Ratio	2.15	2.15	1.10	1.05	0.98	2.36
Current Ratio	2.36	2.36	1.81	1.16	1.91	2.81
Return on Equity (ROE)	10.03%	10.03%	10.13%	3.48%	-36.99%	-
Return on Assets (ROA)	5.34%	5.34%	4.43%	-2.14%	-16.36%	-
Return on Invested Capital (ROIC)	9.87%	10.21%	8.92%	-4.65%	-35.12%	3.98%
Return on Capital Employed (ROCE)	10.30%	10.30%	7.70%	-4.40%	-37.10%	4.20%
Earnings Yield	16.47%	13.32%	15.91%	5.52%	-70.95%	7.52%
FCF Yield	21.45%	17.35%	-46.46%	-54.59%	-11.23%	9.53%
Payout Ratio	-	-	-	-	-	83.11%
Buyback Yield / Dilution	-	-	-	0.01%	4.55%	-

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