Mirae JSC (HOSE:KMR)

Mirae JSC Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2014	FY 2013	FY 2012
Period Ending	Feb 26, 2026	Dec 31, 2024	Dec 31, 2023	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012
Market Capitalization	162,102	184,853	200,779	315,499	244,207	106,626
Market Cap Growth	-13.37%	-7.93%	-36.36%	29.19%	129.03%	9.53%
Enterprise Value	279,274	312,460	328,386	370,974	339,912	215,932
Last Close Price	2850.00	3250.00	3530.00	6454.55	5867.77	2561.98
PE Ratio	50.14	31.48	22.28	35.61	12.11	30.36
PS Ratio	0.49	0.45	0.41	0.91	0.72	0.31
PB Ratio	0.25	0.29	0.31	0.62	0.55	0.24
P/TBV Ratio	0.26	0.29	0.32	0.67	0.61	0.27
P/FCF Ratio	5.45	50.82	-	-	40.08	10.65
P/OCF Ratio	2.36	9.38	-	-	1.67	2.12
EV/Sales Ratio	0.85	0.76	0.67	1.07	1.01	0.62
EV/EBITDA Ratio	4.53	5.32	4.88	8.59	9.43	5.36
EV/EBIT Ratio	17.20	16.86	13.00	24.10	23.19	11.37
EV/FCF Ratio	9.39	85.90	-	-	55.78	21.58
Debt / Equity Ratio	0.19	0.26	0.29	0.19	0.23	0.26
Debt / EBITDA Ratio	2.03	2.86	2.73	2.20	2.82	2.85
Debt / FCF Ratio	4.20	46.18	-	-	16.72	11.46
Net Debt / Equity Ratio	0.18	0.23	0.24	0.16	0.18	0.24
Net Debt / EBITDA Ratio	1.90	2.53	2.24	1.95	2.26	2.62
Net Debt / FCF Ratio	3.94	40.85	-7.75	-1.20	13.39	10.55
Asset Turnover	-	0.47	-	0.55	0.55	0.56
Inventory Turnover	-	0.77	-	1.79	1.59	1.79
Quick Ratio	0.38	0.36	0.38	0.36	0.50	0.69
Current Ratio	3.70	3.10	2.83	2.02	1.63	2.12
Return on Equity (ROE)	-	1.06%	-	1.84%	4.51%	0.79%
Return on Assets (ROA)	-	1.33%	-	1.54%	1.50%	1.91%
Return on Invested Capital (ROIC)	1.43%	1.67%	2.80%	2.02%	2.05%	3.42%
Return on Capital Employed (ROCE)	2.50%	2.90%	3.90%	3.00%	3.30%	4.20%
Earnings Yield	1.99%	3.71%	4.89%	2.81%	8.26%	3.29%
FCF Yield	18.35%	1.97%	-9.68%	-22.30%	2.50%	9.39%
Buyback Yield / Dilution	-	-	-16.36%	-	-	1.19%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.