HOSE:HAH 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	Feb '26 Feb 27, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	11,330,587	9,912,153	6,006,483	3,967,435	2,268,615	3,213,232
Market Cap Growth	79.23%	65.02%	51.40%	74.88%	-29.40%	278.77%
Enterprise Value	13,828,678	11,932,735	7,941,886	5,204,554	3,060,883	4,050,688
Last Close Price	67100.00	58700.00	37575.91	24819.57	14192.04	21095.28
PE Ratio	10.33	8.69	9.79	11.34	2.98	7.71
Forward PE	9.35	5.55	5.55	5.55	5.55	5.55
PS Ratio	2.23	1.95	1.51	1.52	0.71	1.64
PB Ratio	2.10	1.84	1.51	1.25	0.79	1.69
P/TBV Ratio	2.51	2.20	1.88	1.49	0.98	2.08
P/FCF Ratio	77.74	573.29	-	-	-	18.88
P/OCF Ratio	6.27	5.80	3.33	7.40	1.75	4.07
EV/Sales Ratio	2.72	2.34	1.99	1.99	0.96	2.07
EV/EBITDA Ratio	5.69	4.96	5.25	6.12	1.93	5.11
EV/EBIT Ratio	7.50	6.57	7.52	10.72	2.34	6.44
EV/FCF Ratio	94.88	690.16	-	-	-	23.80
Debt / Equity Ratio	0.41	0.41	0.59	0.44	0.46	0.42
Debt / EBITDA Ratio	0.91	0.91	1.54	1.63	0.83	1.00
Debt / FCF Ratio	127.25	127.25	-	-	-	4.66
Net Debt / Equity Ratio	0.30	0.30	0.34	0.34	0.27	0.12
Net Debt / EBITDA Ratio	0.67	0.67	0.89	1.26	0.48	0.28
Net Debt / FCF Ratio	93.27	93.27	-4.76	-3.24	-2.48	1.30
Asset Turnover	0.64	0.64	0.63	0.50	0.77	0.73
Inventory Turnover	25.73	25.73	29.48	22.80	28.12	26.37
Quick Ratio	0.69	0.69	1.10	0.63	0.94	1.36
Current Ratio	1.03	1.03	1.45	1.71	1.92	2.07
Return on Equity (ROE)	29.91%	29.91%	22.41%	11.81%	43.47%	34.01%
Return on Assets (ROA)	14.20%	14.20%	10.44%	5.83%	19.74%	14.77%
Return on Invested Capital (ROIC)	22.33%	23.99%	18.11%	9.79%	37.05%	28.93%
Return on Capital Employed (ROCE)	25.20%	25.20%	17.40%	11.00%	31.60%	24.10%
Earnings Yield	10.07%	12.17%	10.83%	9.70%	36.23%	13.87%
FCF Yield	1.29%	0.17%	-4.68%	-8.31%	-13.62%	5.30%
Dividend Yield	1.22%	-	2.05%	-	-	1.51%
Payout Ratio	13.00%	10.77%	0.00%	2.54%	8.34%	15.06%
Buyback Yield / Dilution	-12.77%	-12.77%	-	-1.76%	-2.96%	-0.60%
Total Shareholder Return	-11.55%	-12.77%	2.05%	-1.76%	-2.96%	0.91%

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