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	Dec '25 Dec 2, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017
Market Capitalization	995,097	842,877	735,067	-	-
Market Cap Growth	25.74%	14.67%	-	-	-
Enterprise Value	844,156	1,163,054	1,055,244	-	-
Last Close Price	26050.00	25541.85	20989.03	-	-
PE Ratio	8.35	10.44	9.00	-	-
PS Ratio	1.86	1.70	1.38	-	-
PB Ratio	1.19	1.47	1.33	-	-
P/TBV Ratio	1.24	1.55	1.43	-	-
P/FCF Ratio	-	5.68	4.14	-	-
P/OCF Ratio	9.75	4.26	3.92	-	-
EV/Sales Ratio	1.58	2.34	1.99	-	-
EV/EBITDA Ratio	3.80	5.45	4.72	-	-
EV/EBIT Ratio	5.59	8.35	7.09	-	-
EV/FCF Ratio	-35.32	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
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 Capital (ROIC)	-	10.66%	-	9.37%	-
Return on Capital Employed (ROCE)	10.70%	12.50%	12.90%	10.50%	12.00%
Earnings Yield	9.40%	11.55%	13.40%	-	-
FCF Yield	-2.40%	17.62%	24.16%	-	-
Dividend Yield	5.63%	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	-10.30%	5.74%	-21.60%	-7.76%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.