Vietnam Maritime Development JSC (HNX:VMS)

Model N Ratios and Metrics

Market cap in millions VND. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 4, 2025	Dec 31, 2024	Jan 1, 2024	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	216,000	213,300	315,000	162,000	159,300	66,600
Market Cap Growth	-20.00%	-32.29%	94.44%	1.70%	139.19%	-17.78%
Enterprise Value	131,031	144,452	220,919	80,670	79,252	-19,008
Last Close Price	24000.00	22830.28	31299.47	16096.87	14839.30	5431.27
PE Ratio	14.51	13.87	30.13	16.59	16.74	5.82
PS Ratio	0.94	1.00	1.93	0.76	0.72	0.28
PB Ratio	1.40	1.41	2.09	1.09	1.08	0.42
P/TBV Ratio	1.45	1.47	2.18	1.11	1.10	0.43
P/FCF Ratio	18.05	23.77	682.70	27.17	37.99	4.93
P/OCF Ratio	16.43	21.60	348.93	27.17	36.45	4.62
EV/Sales Ratio	0.57	0.68	1.36	0.38	0.36	-
EV/EBITDA Ratio	8.73	13.28	17.86	9.39	10.36	-
EV/EBIT Ratio	14.48	19.82	25.97	10.46	11.71	-
EV/FCF Ratio	10.95	16.10	478.80	13.53	18.90	-
Asset Turnover	0.93	0.90	0.69	0.87	0.85	0.89
Inventory Turnover	51.67	71.69	97.74	168.17	119.13	97.37
Quick Ratio	4.10	5.15	5.01	3.46	2.68	2.42
Current Ratio	4.53	5.56	5.52	3.56	2.81	2.51
Return on Equity (ROE)	9.64%	10.17%	9.71%	6.61%	6.24%	7.51%
Return on Assets (ROA)	2.29%	1.92%	2.25%	1.98%	1.63%	2.04%
Return on Capital (ROIC)	3.66%	3.01%	3.56%	3.26%	2.78%	3.52%
Return on Capital Employed (ROCE)	4.10%	3.40%	4.00%	3.80%	3.30%	4.10%
Earnings Yield	6.89%	7.21%	4.61%	6.03%	5.97%	17.20%
FCF Yield	5.54%	4.21%	0.15%	3.68%	2.63%	20.27%
Dividend Yield	4.75%	4.99%	-	6.21%	-	22.09%
Payout Ratio	70.43%	69.91%	63.45%	80.86%	-	-
Buyback Yield / Dilution	0.11%	-	-	-	-	-
Total Shareholder Return	4.40%	4.99%	-	6.21%	-	22.09%

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