HNX:L18 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 2022	FY 2021
Period Ending	Feb '26 Feb 23, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	1,234,974	1,244,122	1,497,986	1,578,031	705,159	2,191,709
Market Cap Growth	-19.80%	-16.95%	-5.07%	123.78%	-67.83%	959.35%
Enterprise Value	3,089,277	3,029,571	3,459,367	3,444,109	2,153,516	3,128,052
Last Close Price	27000.00	27200.00	32750.00	33601.56	13969.25	43417.95
PE Ratio	7.32	7.38	7.34	39.82	23.02	65.19
PS Ratio	0.26	0.26	0.30	0.51	0.32	0.77
PB Ratio	1.24	1.25	1.91	2.62	1.14	3.71
P/TBV Ratio	1.57	1.58	2.40	3.30	1.42	4.70
P/FCF Ratio	57.90	58.33	16.76	-	-	-
P/OCF Ratio	15.51	15.62	12.03	-	-	-
EV/Sales Ratio	0.64	0.63	0.70	1.12	0.97	1.09
EV/EBITDA Ratio	9.49	9.31	7.89	28.40	20.03	29.13
EV/EBIT Ratio	10.90	10.69	8.66	42.67	33.38	51.98
EV/FCF Ratio	144.83	142.03	38.71	-	-	-
Debt / Equity Ratio	2.07	2.07	2.50	3.24	2.55	1.86
Debt / EBITDA Ratio	6.33	6.33	4.47	16.07	14.69	10.21
Debt / FCF Ratio	96.57	96.57	21.92	-	-	-
Net Debt / Equity Ratio	1.67	1.67	1.99	2.72	2.22	1.78
Net Debt / EBITDA Ratio	5.11	5.11	3.57	13.48	12.79	9.77
Net Debt / FCF Ratio	77.89	77.89	17.49	-8.35	-4.89	-1.87
Asset Turnover	0.89	0.89	0.93	0.68	0.66	0.99
Inventory Turnover	1.61	1.61	1.44	1.17	1.52	2.84
Quick Ratio	0.46	0.46	0.43	0.33	0.59	0.54
Current Ratio	1.49	1.49	1.36	1.22	1.46	1.35
Return on Equity (ROE)	21.13%	21.13%	32.44%	9.39%	7.28%	9.76%
Return on Assets (ROA)	3.26%	3.26%	4.72%	1.11%	1.20%	1.30%
Return on Invested Capital (ROIC)	8.93%	9.16%	12.73%	2.99%	2.80%	3.64%
Return on Capital Employed (ROCE)	12.30%	12.30%	23.10%	5.90%	4.50%	5.10%
Earnings Yield	13.66%	13.56%	13.62%	2.67%	4.34%	1.59%
FCF Yield	1.73%	1.71%	5.97%	-12.40%	-39.86%	-25.54%
Dividend Yield	3.05%	-	-	2.48%	4.18%	-
Payout Ratio	0.01%	0.01%	21.66%	164.88%	34.28%	54.54%
Buyback Yield / Dilution	-	0.00%	-	-	-9.14%	-51.92%
Total Shareholder Return	3.19%	-	-	2.48%	-4.97%	-51.92%

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