HNX:SED 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	Apr '26 Apr 2, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	168,747	183,582	214,179	176,164	165,965	211,397
Market Cap Growth	-36.59%	-14.29%	21.58%	6.14%	-21.49%	36.53%
Enterprise Value	77,116	124,553	197,472	166,357	158,745	252,348
Last Close Price	18200.00	19800.00	21382.53	16393.65	14341.36	17043.96
PE Ratio	4.66	5.07	4.23	5.15	5.27	6.66
PS Ratio	0.15	0.17	0.16	0.17	0.18	0.31
PB Ratio	0.48	0.52	0.64	0.59	0.60	0.82
P/TBV Ratio	0.48	0.52	0.64	0.59	0.60	0.82
P/FCF Ratio	2.02	2.19	4.51	268.44	2.68	-
P/OCF Ratio	2.01	2.19	4.33	268.44	2.17	-
EV/Sales Ratio	0.07	0.11	0.15	0.16	0.18	0.37
EV/EBITDA Ratio	1.42	2.29	2.38	2.47	2.63	4.37
EV/EBIT Ratio	1.53	2.47	2.51	2.71	2.86	4.66
EV/FCF Ratio	0.92	1.49	4.16	253.50	2.56	-
Debt / Equity Ratio	0.19	0.19	0.16	0.24	0.22	0.37
Debt / EBITDA Ratio	1.21	1.21	0.64	1.05	1.00	1.64
Debt / FCF Ratio	0.79	0.79	1.12	107.21	0.98	-
Net Debt / Equity Ratio	-0.26	-0.26	-0.13	-0.03	-0.07	0.11
Net Debt / EBITDA Ratio	-1.69	-1.69	-0.52	-0.12	-0.34	0.48
Net Debt / FCF Ratio	-1.10	-1.10	-0.91	-12.22	-0.33	-0.93
Asset Turnover	1.87	1.87	2.34	2.03	1.84	1.54
Inventory Turnover	3.72	3.72	3.78	3.11	3.14	2.80
Quick Ratio	1.29	1.29	0.90	0.57	0.70	0.72
Current Ratio	2.19	2.19	1.86	1.82	1.77	1.69
Return on Equity (ROE)	10.56%	10.56%	19.33%	14.35%	14.14%	15.31%
Return on Assets (ROA)	5.36%	5.36%	8.61%	7.48%	7.01%	7.60%
Return on Invested Capital (ROIC)	13.56%	13.60%	21.01%	16.10%	14.99%	16.00%
Return on Capital Employed (ROCE)	14.30%	14.30%	23.50%	20.60%	20.00%	20.40%
Earnings Yield	21.45%	19.72%	28.47%	23.39%	22.84%	18.10%
FCF Yield	49.56%	45.56%	22.18%	0.37%	37.30%	-14.29%
Dividend Yield	10.93%	-	9.35%	9.15%	10.46%	8.80%
Payout Ratio	-	-	22.79%	33.76%	36.68%	33.93%
Buyback Yield / Dilution	-	-	-	-	-	1.90%
Total Shareholder Return	11.05%	-	9.35%	9.15%	10.46%	10.70%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.