Bao Minh Insurance Ratios and Metrics

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Sep '24 Sep 26, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	2,825,316	2,574,498	2,356,916	4,779,606	2,795,434	2,265,580	Upgrade
Market Cap Growth	16.26%	9.23%	-50.69%	70.98%	23.39%	19.81%	Upgrade
Enterprise Value	2,647,810	2,364,350	2,110,379	4,521,834	2,495,927	2,016,807	Upgrade
PE Ratio	9.09	8.11	9.37	20.26	14.62	10.36	Upgrade
PS Ratio	0.49	0.50	0.49	1.16	0.69	0.62	Upgrade
PB Ratio	1.04	0.97	0.98	2.05	1.21	0.99	Upgrade
P/FCF Ratio	-26.39	-6.07	-27.41	9.02	10.01	16.65	Upgrade
P/OCF Ratio	-29.36	-6.22	-28.06	8.83	9.37	13.44	Upgrade
EV/Sales Ratio	0.50	0.46	0.44	1.10	0.61	0.56	Upgrade
EV/EBITDA Ratio	5.41	4.81	5.01	11.02	7.57	6.28	Upgrade
EV/EBIT Ratio	5.58	4.96	5.23	11.57	8.06	6.68	Upgrade
EV/FCF Ratio	-23.13	-5.57	-24.54	8.53	8.94	14.82	Upgrade
Quick Ratio	0.86	0.84	0.78	0.67	0.64	0.75	Upgrade
Current Ratio	1.44	1.43	1.36	1.29	1.28	1.38	Upgrade
Asset Turnover	0.76	0.73	0.66	0.59	0.66	0.65	Upgrade
Return on Equity (ROE)	12.49%	13.02%	11.88%	11.00%	8.49%	9.16%	Upgrade
Return on Assets (ROA)	4.24%	4.24%	3.50%	3.51%	3.15%	3.36%	Upgrade
Return on Capital (ROIC)	11.42%	11.79%	10.63%	10.54%	8.42%	8.32%	Upgrade
Earnings Yield	11.00%	12.78%	11.96%	5.34%	6.98%	9.18%	Upgrade
FCF Yield	-4.05%	-16.49%	-3.65%	11.09%	9.99%	6.01%	Upgrade
Dividend Yield	2.13%	2.39%	2.42%	3.75%	7.55%	7.46%	Upgrade
Payout Ratio	18.58%	16.66%	58.34%	71.63%	70.19%	52.73%	Upgrade
Buyback Yield / Dilution	-0.99%	7.30%	-	0.00%	-	-	Upgrade
Total Shareholder Return	1.14%	9.68%	2.42%	3.75%	7.55%	7.46%	Upgrade

Source: S&P Capital IQ. Insurance template. Financial Sources.