Tu Liem Urban Development JSC (HOSE:NTL)

HOSE:NTL Ratios and Metrics

Market cap in millions VND. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 3, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	2,244,430	2,238,331	1,665,026	945,344	2,543,281	1,539,996
Market Cap Growth	0.55%	34.43%	76.13%	-62.83%	65.15%	6.54%
Enterprise Value	955,183	550,686	1,777,182	824,824	2,335,073	1,582,009
Last Close Price	18400.00	18350.00	12225.78	6375.20	15845.45	8708.02
PE Ratio	-	3.88	4.92	9.55	11.49	5.61
Forward PE	-	18.83	18.83	18.83	18.83	18.83
PS Ratio	64.62	1.55	1.82	2.42	4.41	2.36
PB Ratio	1.29	1.27	1.14	0.75	2.07	1.32
P/TBV Ratio	1.29	1.27	1.14	0.75	2.07	1.32
P/FCF Ratio	3.18	2.23	2.39	-	7.79	4.59
P/OCF Ratio	3.17	2.22	2.36	-	7.76	4.59
EV/Sales Ratio	27.50	0.38	1.94	2.11	4.05	2.42
EV/EBITDA Ratio	-	0.66	3.66	6.25	7.81	4.32
EV/EBIT Ratio	-	0.67	3.69	6.42	7.89	4.35
EV/FCF Ratio	1.35	0.55	2.55	-	7.15	4.72
Debt / Equity Ratio	-	-	0.10	-	-	0.11
Debt / EBITDA Ratio	-	-	0.31	-	-	0.34
Debt / FCF Ratio	-	-	0.22	-	-	0.37
Asset Turnover	0.02	0.68	0.49	0.22	0.31	0.38
Inventory Turnover	0.04	0.74	0.35	0.19	0.21	0.21
Quick Ratio	5.97	3.93	1.69	0.70	0.65	0.55
Current Ratio	8.29	5.17	3.49	3.86	2.87	2.72
Return on Equity (ROE)	-0.81%	38.51%	26.78%	8.57%	19.89%	26.46%
Return on Assets (ROA)	-0.97%	24.56%	16.20%	4.50%	10.03%	13.23%
Return on Capital (ROIC)	-1.15%	30.71%	21.01%	6.45%	14.70%	18.00%
Return on Capital Employed (ROCE)	-1.90%	46.80%	32.70%	10.10%	23.90%	30.90%
Earnings Yield	-2.60%	27.70%	21.87%	11.27%	9.36%	19.18%
FCF Yield	31.47%	44.88%	41.84%	-14.97%	12.84%	21.79%
Dividend Yield	13.04%	-	10.22%	19.61%	7.89%	14.36%
Payout Ratio	-	48.19%	41.87%	143.17%	64.08%	50.63%
Total Shareholder Return	15.03%	-	10.22%	19.61%	7.89%	14.36%

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