Vicostone 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 20, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	7,200,000	10,160,000	8,800,000	8,992,000	18,720,000	13,533,440
Market Cap Growth	-25.50%	15.46%	-2.14%	-51.97%	38.32%	18.25%
Enterprise Value	5,857,945	8,878,345	8,821,172	9,502,649	19,188,281	14,752,359
Last Close Price	45000.00	58609.99	48024.98	45839.12	87249.47	62737.85
PE Ratio	11.06	13.17	10.91	8.33	11.83	10.28
PS Ratio	1.73	2.35	2.02	1.59	2.65	2.39
PB Ratio	1.37	1.99	1.77	1.85	3.84	3.51
P/TBV Ratio	1.37	1.99	1.77	1.85	3.85	3.52
P/FCF Ratio	10.33	6.53	6.78	7.95	17.77	11.55
P/OCF Ratio	9.09	5.92	6.62	7.55	17.10	10.74
EV/Sales Ratio	1.41	2.05	2.03	1.68	2.71	2.61
EV/EBITDA Ratio	6.44	8.45	7.73	6.13	8.45	7.97
EV/EBIT Ratio	7.54	9.65	8.77	6.69	8.95	8.52
EV/FCF Ratio	8.40	5.70	6.80	8.40	18.22	12.59
Debt / Equity Ratio	0.28	0.19	0.22	0.30	0.33	0.45
Debt / EBITDA Ratio	1.63	0.92	0.97	0.92	0.72	0.94
Debt / FCF Ratio	2.13	0.62	0.85	1.27	1.54	1.48
Net Debt / Equity Ratio	-0.26	-0.25	-0.07	0.07	0.11	0.24
Net Debt / EBITDA Ratio	-1.53	-1.23	-0.30	0.22	0.23	0.51
Net Debt / FCF Ratio	-2.00	-0.83	-0.27	0.29	0.49	0.80
Asset Turnover	0.62	0.67	0.67	0.84	1.09	0.97
Inventory Turnover	1.74	1.41	1.20	1.72	2.30	1.88
Quick Ratio	2.64	2.69	1.85	1.75	1.88	1.36
Current Ratio	3.76	4.13	3.83	3.40	3.11	2.45
Return on Equity (ROE)	13.30%	15.99%	17.18%	23.58%	40.59%	39.10%
Return on Assets (ROA)	7.26%	8.90%	9.63%	13.18%	20.69%	18.60%
Return on Invested Capital (ROIC)	17.34%	18.43%	17.31%	22.38%	35.52%	31.39%
Return on Capital Employed (ROCE)	14.50%	17.90%	20.00%	28.60%	42.70%	42.70%
Earnings Yield	9.21%	7.94%	9.62%	12.78%	9.47%	10.55%
FCF Yield	9.68%	15.32%	14.75%	12.58%	5.63%	8.66%
Dividend Yield	8.00%	6.83%	8.33%	13.09%	4.58%	3.19%
Payout Ratio	91.64%	79.27%	75.69%	83.49%	36.23%	43.91%
Buyback Yield / Dilution	-2.17%	-	-	-	-	-
Total Shareholder Return	5.96%	6.83%	8.33%	13.09%	4.58%	3.19%

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