V.S. International Group Ratios and Metrics

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2024	FY 2023	FY 2022
Period Ending	Jul '26 Jul 13, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022
Market Capitalization	139	141	186	186	187	182
Market Cap Growth	0.60%	-24.32%	-	-0.58%	2.53%	-46.62%
Enterprise Value	211	251	319	133	131	174
Last Close Price	0.05	0.06	0.07	0.07	0.08	0.08
PE Ratio	229.42	45.74	-	-	-	-
PS Ratio	0.28	0.28	1.01	3.07	2.24	1.29
PB Ratio	0.21	0.21	0.30	0.50	0.61	0.52
P/TBV Ratio	0.24	0.25	0.34	0.61	0.61	0.52
P/FCF Ratio	2.01	2.04	-	-	12.62	4.21
P/OCF Ratio	1.77	1.79	-	-	12.62	4.18
EV/Sales Ratio	0.42	0.50	1.74	2.20	1.57	1.23
EV/EBITDA Ratio	2.76	3.81	-	-	-	37.95
EV/EBIT Ratio	4.98	5.93	-	-	-	-
EV/FCF Ratio	3.06	3.65	-	-	8.85	4.01
Debt / Equity Ratio	0.10	0.10	0.20	0.43	0.13	0.12
Debt / EBITDA Ratio	0.87	0.87	-	-	-	8.11
Debt / FCF Ratio	0.97	0.97	-	-	2.59	1.01
Net Debt / Equity Ratio	-0.02	-0.02	0.11	0.18	-0.18	-0.10
Net Debt / EBITDA Ratio	-0.23	-0.23	-11.03	-1.62	30.76	-7.93
Net Debt / FCF Ratio	-0.22	-0.22	-7.07	-	-3.71	-0.84
Asset Turnover	0.53	0.53	-	0.12	0.22	0.28
Inventory Turnover	4.32	4.32	-	1.06	5.30	5.44
Quick Ratio	0.83	0.83	0.71	0.72	2.19	3.93
Current Ratio	1.35	1.35	1.26	1.21	2.34	4.72
Return on Equity (ROE)	3.00%	3.00%	-	-2.83%	-7.68%	-14.78%
Return on Assets (ROA)	2.80%	2.80%	-	-7.00%	-2.58%	-2.64%
Return on Invested Capital (ROIC)	4.48%	4.39%	-4.46%	-16.26%	-5.60%	-5.30%
Return on Capital Employed (ROCE)	5.60%	5.60%	-3.30%	-13.30%	-5.20%	-5.30%
Earnings Yield	2.21%	2.19%	-6.69%	-5.53%	-13.04%	-30.80%
FCF Yield	49.66%	49.06%	-5.13%	-	7.92%	23.75%
Buyback Yield / Dilution	-8.42%	-5.80%	-2.48%	-0.37%	-	-