Mirae JSC 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 2014	FY 2013
Period Ending	Jun '26 Jun 11, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Market Capitalization	149,020	168,359	184,853	200,779	315,499	244,207
Market Cap Growth	-17.09%	-8.92%	-7.93%	-36.36%	29.19%	129.03%
Enterprise Value	253,250	285,530	312,460	328,386	370,974	339,912
Last Close Price	2620.00	2960.00	3250.00	3530.00	6454.55	5867.77
PE Ratio	33.23	33.61	31.48	22.28	35.61	12.11
PS Ratio	0.55	0.57	0.45	0.41	0.91	0.72
PB Ratio	0.23	0.26	0.29	0.31	0.62	0.55
P/TBV Ratio	0.23	0.27	0.29	0.32	0.67	0.61
P/FCF Ratio	4.15	4.64	50.82	-	-	40.08
P/OCF Ratio	4.16	4.56	9.38	-	-	1.67
EV/Sales Ratio	0.93	0.96	0.76	0.67	1.07	1.01
EV/EBITDA Ratio	4.30	4.72	5.32	4.88	8.59	9.43
EV/EBIT Ratio	15.20	15.38	16.86	13.00	24.10	23.19
EV/FCF Ratio	7.05	7.87	85.90	-	-	55.78
Debt / Equity Ratio	0.19	0.19	0.26	0.29	0.19	0.23
Debt / EBITDA Ratio	2.06	2.05	2.86	2.73	2.20	2.82
Debt / FCF Ratio	3.37	3.42	46.18	-	-	16.72
Net Debt / Equity Ratio	0.16	0.17	0.23	0.24	0.16	0.18
Net Debt / EBITDA Ratio	1.77	1.87	2.53	2.24	1.95	2.26
Net Debt / FCF Ratio	2.90	3.11	40.85	-7.75	-1.20	13.39
Asset Turnover	-	0.35	0.47	-	0.55	0.55
Inventory Turnover	-	0.57	0.77	-	1.79	1.59
Quick Ratio	0.59	0.45	0.36	0.38	0.36	0.50
Current Ratio	3.66	3.65	3.10	2.83	2.02	1.63
Return on Equity (ROE)	0.80%	0.88%	1.06%	-	1.84%	4.51%
Return on Assets (ROA)	-	1.39%	1.33%	-	1.54%	1.50%
Return on Invested Capital (ROIC)	1.48%	1.66%	1.67%	2.80%	2.02%	2.05%
Return on Capital Employed (ROCE)	2.60%	2.80%	2.90%	3.90%	3.00%	3.30%
Earnings Yield	3.01%	3.38%	3.71%	4.89%	2.81%	8.26%
FCF Yield	24.10%	21.56%	1.97%	-9.68%	-22.30%	2.50%
Buyback Yield / Dilution	-	-	-	-16.36%	-	-