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	May '26 May 21, 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	9,202,936	9,912,153	6,006,483	3,967,435	2,268,615	3,213,232
Market Cap Growth	11.57%	65.02%	51.40%	74.88%	-29.40%	278.77%
Enterprise Value	11,701,026	11,932,735	7,941,886	5,204,554	3,060,883	4,050,688
Last Close Price	54500.00	58700.00	37575.91	24819.57	14192.04	21095.28
PE Ratio	8.39	8.69	9.93	11.34	2.98	7.71
Forward PE	8.37	5.55	5.55	5.55	5.55	5.55
PS Ratio	1.81	1.95	1.51	1.52	0.71	1.64
PB Ratio	1.71	1.84	1.49	1.25	0.79	1.69
P/TBV Ratio	2.04	2.20	1.84	1.49	0.98	2.08
P/FCF Ratio	63.14	68.01	-	-	-	18.88
P/OCF Ratio	5.09	5.48	3.33	7.40	1.75	4.07
EV/Sales Ratio	2.30	2.34	1.99	1.99	0.96	2.07
EV/EBITDA Ratio	4.81	4.96	5.25	6.12	1.93	5.11
EV/EBIT Ratio	6.35	6.57	7.52	10.72	2.34	6.44
EV/FCF Ratio	80.28	81.87	-	-	-	23.80
Debt / Equity Ratio	0.41	0.41	0.58	0.44	0.46	0.42
Debt / EBITDA Ratio	0.91	0.91	1.54	1.63	0.83	1.00
Debt / FCF Ratio	15.10	15.10	-	-	-	4.66
Net Debt / Equity Ratio	0.30	0.30	0.33	0.34	0.27	0.12
Net Debt / EBITDA Ratio	0.67	0.67	0.88	1.26	0.48	0.28
Net Debt / FCF Ratio	11.06	11.06	-4.76	-3.24	-2.48	1.30
Asset Turnover	0.63	0.63	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	1.17	0.63	0.94	1.36
Current Ratio	1.03	1.03	1.45	1.71	1.92	2.07
Return on Equity (ROE)	29.68%	29.68%	22.18%	11.81%	43.47%	34.01%
Return on Assets (ROA)	14.13%	14.13%	10.38%	5.83%	19.74%	14.77%
Return on Invested Capital (ROIC)	22.33%	23.84%	17.97%	9.79%	37.05%	28.93%
Return on Capital Employed (ROCE)	25.20%	25.20%	17.20%	11.00%	31.60%	24.10%
Earnings Yield	12.39%	12.17%	10.83%	9.70%	36.23%	13.87%
FCF Yield	1.58%	1.47%	-4.68%	-8.31%	-13.62%	5.30%
Dividend Yield	1.41%	-	2.05%	-	-	1.51%
Payout Ratio	13.00%	13.00%	0.00%	2.54%	8.34%	15.06%
Buyback Yield / Dilution	0.41%	0.41%	-13.24%	-1.76%	-2.96%	-0.60%
Total Shareholder Return	1.82%	0.41%	-11.19%	-1.76%	-2.96%	0.91%

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