Hai Minh 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 2012	FY 2011
Period Ending	Jan '26 Jan 29, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Market Capitalization	249,160	212,518	182,437	205,562	126,998	86,877
Market Cap Growth	40.53%	16.49%	-11.25%	61.86%	46.18%	-
Enterprise Value	112,367	84,650	159,886	183,012	-	-
Last Close Price	18000.00	16100.00	13339.39	15030.30	3821.20	2459.31
PE Ratio	8.78	7.90	10.13	62.72	3.21	2.18
PS Ratio	2.05	1.75	1.69	2.56	1.05	0.75
PB Ratio	1.02	0.87	0.83	1.02	0.62	0.53
P/TBV Ratio	1.12	0.95	0.92	1.14	0.69	0.56
P/FCF Ratio	-	-	-	10.83	-	3.50
P/OCF Ratio	-	-	-	10.45	-	2.97
EV/Sales Ratio	0.92	0.70	1.48	2.28	-	-
EV/EBITDA Ratio	6.07	4.57	7.58	18.55	-	-
EV/EBIT Ratio	10.10	7.61	11.77	402.74	-	-
EV/FCF Ratio	-3.00	-	-	9.64	-	-
Debt / Equity Ratio	0.04	0.04	0.01	-	-	0.00
Debt / EBITDA Ratio	0.57	0.57	0.10	-	-	0.01
Debt / FCF Ratio	-	-	-	-	-	0.01
Asset Turnover	0.46	0.46	0.46	-	0.57	-
Inventory Turnover	3522.95	3522.95	4711.28	-	109.42	-
Quick Ratio	4.14	4.14	3.80	3.29	2.88	2.61
Current Ratio	4.19	4.19	3.87	3.67	3.06	2.72
Return on Equity (ROE)	11.68%	11.68%	8.61%	-	21.58%	-
Return on Assets (ROA)	2.62%	2.62%	3.61%	-	5.48%	-
Return on Invested Capital (ROIC)	9.32%	8.40%	8.58%	0.20%	11.96%	14.43%
Return on Capital Employed (ROCE)	4.60%	4.60%	6.20%	0.20%	9.10%	10.40%
Earnings Yield	10.80%	12.66%	9.88%	1.88%	31.17%	45.80%
FCF Yield	-15.02%	-17.61%	-19.82%	9.24%	-15.57%	28.54%
Dividend Yield	5.56%	-	7.50%	-	-	-
Payout Ratio	49.36%	49.36%	-	0.64%	36.73%	44.78%
Buyback Yield / Dilution	0.95%	0.55%	-2.74%	-56.42%	-26.18%	-
Total Shareholder Return	6.51%	0.55%	4.76%	-56.42%	-26.18%	-

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