Sametel 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
Period Ending	Apr '26 Apr 2, 2026	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024
Market Capitalization	66,920	80,697	31,164	31,164
Market Cap Growth	107.45%	158.94%	-	-
Enterprise Value	25,829	16,334	66,808	87,447
Last Close Price	10200.00	12300.00	4519.42	4519.42
PE Ratio	-	-	28.94	-
PS Ratio	2.15	2.59	0.32	0.18
PB Ratio	1.15	1.39	0.47	0.46
P/TBV Ratio	1.16	1.39	0.47	0.48
P/FCF Ratio	-	-	1.12	3.07
P/OCF Ratio	-	-	1.11	1.90
EV/Sales Ratio	0.83	0.53	0.68	0.49
EV/EBITDA Ratio	-	-	6.08	-
EV/EBIT Ratio	-	-	9.75	32.41
EV/FCF Ratio	-0.44	-	2.39	8.62
Debt / Equity Ratio	0.26	0.26	0.44	0.95
Debt / EBITDA Ratio	-	-	2.70	-
Debt / FCF Ratio	-	-	1.06	6.41
Net Debt / Equity Ratio	-0.70	-0.70	0.36	0.82
Net Debt / EBITDA Ratio	3.87	3.87	2.20	-
Net Debt / FCF Ratio	0.70	0.70	0.87	5.53
Asset Turnover	0.23	0.23	0.71	-
Inventory Turnover	-	-	5.24	-
Quick Ratio	0.87	0.87	1.32	0.84
Current Ratio	0.89	0.89	1.71	1.39
Return on Equity (ROE)	-9.69%	-9.69%	1.59%	-
Return on Assets (ROA)	-6.18%	-6.18%	3.11%	-
Return on Invested Capital (ROIC)	-45.17%	-24.93%	4.90%	2.17%
Return on Capital Employed (ROCE)	-22.00%	-22.00%	9.30%	3.30%
Earnings Yield	-9.07%	-7.52%	3.45%	-10.60%
FCF Yield	-87.95%	-72.93%	89.64%	32.57%
Dividend Yield	4.08%	-	9.22%	-
Buyback Yield / Dilution	12.83%	12.83%	-	-
Total Shareholder Return	16.92%	12.83%	9.22%	-

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