SCI JSC 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 2021	FY 2020
Period Ending	Jul '26 Jul 2, 2026	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	905,574	947,210	793,075	855,376	1,190,087	959,409
Market Cap Growth	28.66%	19.43%	-7.28%	-28.13%	24.04%	1201.21%
Enterprise Value	2,513,013	2,640,734	3,111,297	1,951,390	1,183,768	953,090
Last Close Price	8700.00	9100.00	7619.05	8253.97	16047.39	12936.88
PE Ratio	10.51	11.44	19.84	9.26	10.87	5.48
PS Ratio	0.72	0.66	0.56	0.53	0.18	0.60
PB Ratio	0.46	0.51	0.47	0.56	1.15	0.90
P/TBV Ratio	0.65	0.69	0.61	0.63	1.35	1.20
P/FCF Ratio	1.42	1.66	-	4.83	-	6.97
P/OCF Ratio	1.27	1.47	6.54	2.09	5.34	2.26
EV/Sales Ratio	1.99	1.85	2.22	1.20	0.18	0.59
EV/EBITDA Ratio	5.09	5.18	7.77	4.93	2.82	1.56
EV/EBIT Ratio	11.18	11.99	29.07	11.25	4.54	2.09
EV/FCF Ratio	3.94	4.62	-	11.02	-	6.92
Debt / Equity Ratio	1.04	1.06	1.24	0.92	1.29	1.27
Debt / EBITDA Ratio	4.13	3.91	5.20	3.58	3.17	2.22
Debt / FCF Ratio	3.20	3.48	-	8.01	-	9.83
Net Debt / Equity Ratio	0.56	0.65	1.13	0.66	0.91	0.73
Net Debt / EBITDA Ratio	2.24	2.39	4.75	2.57	2.24	1.26
Net Debt / FCF Ratio	1.74	2.13	-45.70	5.75	-8.33	5.61
Asset Turnover	0.26	0.31	0.33	-	1.73	-
Inventory Turnover	1.81	2.24	2.49	-	12.48	-
Quick Ratio	1.05	1.16	0.69	0.83	0.66	0.85
Current Ratio	1.74	1.86	1.32	1.44	1.27	1.29
Return on Equity (ROE)	6.22%	5.99%	2.73%	-	16.56%	-
Return on Assets (ROA)	2.93%	3.03%	1.59%	-	4.36%	-
Return on Invested Capital (ROIC)	5.70%	5.15%	2.28%	6.67%	11.00%	36.97%
Return on Capital Employed (ROCE)	6.40%	6.30%	3.40%	6.30%	13.60%	23.60%
Earnings Yield	9.52%	8.74%	5.04%	10.80%	9.20%	18.25%
FCF Yield	70.38%	60.41%	-5.24%	20.70%	-9.50%	14.35%
Payout Ratio	-	-	0.65%	-	64.36%	-
Buyback Yield / Dilution	1.28%	-	0.00%	-51.60%	-5.45%	-