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	Mar '26 Mar 5, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017
Market Capitalization	802,189	842,877	735,067	-	-
Market Cap Growth	-13.84%	14.67%	-	-	-
Enterprise Value	651,249	1,163,054	1,055,244	-	-
Last Close Price	21000.00	25541.85	20989.03	-	-
PE Ratio	6.73	10.44	9.00	-	-
PS Ratio	1.50	1.70	1.38	-	-
PB Ratio	0.96	1.47	1.33	-	-
P/TBV Ratio	1.00	1.55	1.43	-	-
P/FCF Ratio	-	5.68	4.14	-	-
P/OCF Ratio	7.86	4.26	3.92	-	-
EV/Sales Ratio	1.22	2.34	1.99	-	-
EV/EBITDA Ratio	2.93	5.45	4.72	-	-
EV/EBIT Ratio	4.31	8.35	7.09	-	-
EV/FCF Ratio	-27.25	7.83	5.94	-	-
Debt / Equity Ratio	0.22	0.40	0.50	0.89	1.01
Debt / EBITDA Ratio	0.84	1.07	1.24	2.41	2.26
Debt / FCF Ratio	-	1.54	1.56	-	9.55
Net Debt / Equity Ratio	-0.22	-0.05	0.13	0.67	0.87
Net Debt / EBITDA Ratio	-0.83	-0.14	0.32	1.82	1.94
Net Debt / FCF Ratio	7.69	-0.20	0.41	-6.84	8.22
Asset Turnover	-	0.31	-	0.37	-
Quick Ratio	1.38	0.72	0.75	1.00	0.59
Current Ratio	1.43	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 Invested Capital (ROIC)	21.91%	19.04%	18.05%	13.24%	13.35%
Return on Capital Employed (ROCE)	10.70%	12.50%	12.90%	10.50%	12.00%
Earnings Yield	11.65%	11.55%	13.40%	-	-
FCF Yield	-2.98%	17.62%	24.16%	-	-
Dividend Yield	6.50%	5.74%	-	-	-
Payout Ratio	54.05%	55.65%	51.83%	22.60%	38.72%
Buyback Yield / Dilution	-15.93%	-	-21.60%	-7.76%	-
Total Shareholder Return	-9.42%	5.74%	-21.60%	-7.76%	-

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