HOSE:HAX 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 26, 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	1,192,580	1,117,373	1,821,103	1,298,643	928,178	1,445,896
Market Cap Growth	-34.12%	-38.64%	40.23%	39.91%	-35.81%	110.08%
Enterprise Value	2,307,270	2,002,160	2,728,896	1,813,697	1,463,325	1,792,984
Last Close Price	11100.00	10400.00	15812.42	11071.36	10115.18	15397.17
PE Ratio	384.54	360.29	14.57	37.55	3.88	9.03
Forward PE	82.84	13.82	13.82	3.67	3.39	8.68
PS Ratio	0.26	0.24	0.33	0.33	0.14	0.26
PB Ratio	0.87	0.82	1.22	1.12	0.96	2.04
P/TBV Ratio	1.20	1.12	1.59	1.24	1.11	2.17
P/FCF Ratio	-	-	-	41.26	-	-
P/OCF Ratio	-	-	5.02	3.00	-	4.31
EV/Sales Ratio	0.50	0.43	0.50	0.46	0.22	0.32
EV/EBITDA Ratio	35.30	30.63	10.63	14.14	4.84	7.81
EV/EBIT Ratio	-	-	13.64	32.56	5.52	9.42
EV/FCF Ratio	-4.08	-	-	57.62	-	-
Debt / Equity Ratio	0.70	0.70	0.45	0.60	1.37	0.28
Debt / EBITDA Ratio	14.54	14.54	2.61	5.45	4.41	0.85
Debt / FCF Ratio	-	-	-	22.22	-	-
Net Debt / Equity Ratio	0.62	0.62	0.27	0.50	1.21	0.15
Net Debt / EBITDA Ratio	12.95	12.95	1.58	4.52	3.87	0.47
Net Debt / FCF Ratio	-1.49	-1.49	-92.98	18.40	-0.85	-1.78
Asset Turnover	1.90	1.90	2.50	1.74	3.51	4.42
Inventory Turnover	4.06	4.06	7.37	4.21	7.66	9.07
Quick Ratio	0.41	0.41	0.57	0.35	0.29	0.58
Current Ratio	1.79	1.79	1.43	1.28	1.11	1.66
Return on Equity (ROE)	2.73%	2.73%	15.34%	3.48%	28.56%	25.67%
Return on Assets (ROA)	-0.09%	-0.09%	5.67%	1.52%	8.59%	9.48%
Return on Invested Capital (ROIC)	-0.11%	-0.11%	8.67%	2.21%	14.32%	17.00%
Return on Capital Employed (ROCE)	-0.20%	-0.20%	13.40%	4.80%	23.00%	26.60%
Earnings Yield	0.26%	0.50%	6.86%	2.66%	25.79%	11.07%
FCF Yield	-47.46%	-50.66%	-0.24%	2.42%	-147.61%	-4.21%
Dividend Yield	8.77%	-	6.32%	2.36%	3.44%	1.96%
Payout Ratio	1910.25%	1910.25%	22.94%	104.00%	10.34%	-
Buyback Yield / Dilution	-	-	-1.24%	-2.62%	-30.43%	-0.78%
Total Shareholder Return	8.77%	-	5.09%	-0.26%	-26.99%	1.18%

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