Masan Consumer Ratios and Metrics

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019
Period Ending	Dec '25 Dec 24, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019
Debt / Equity Ratio	0.58	0.96	0.33	0.33	0.50	0.52	Upgrade
Debt / EBITDA Ratio	1.21	1.32	1.18	1.14	1.26	1.29	Upgrade
Debt / FCF Ratio	3.62	1.24	1.53	5.96	1.75	2.32	Upgrade
Asset Turnover	0.78	0.90	0.76	0.85	1.00	1.01	Upgrade
Inventory Turnover	5.94	6.93	6.52	6.66	7.80	8.92	Upgrade
Quick Ratio	0.91	0.49	1.30	2.31	1.69	0.72	Upgrade
Current Ratio	1.20	0.71	1.74	2.59	1.90	0.94	Upgrade
Return on Equity (ROE)	43.22%	42.02%	29.47%	28.05%	35.28%	34.67%	Upgrade
Return on Assets (ROA)	11.75%	13.74%	11.34%	11.19%	13.32%	13.58%	Upgrade
Return on Capital (ROIC)	17.85%	16.43%	12.94%	12.88%	15.70%	15.85%	Upgrade
Return on Capital Employed (ROCE)	38.10%	56.60%	25.10%	24.30%	32.40%	32.50%	Upgrade
Payout Ratio	356.46%	295.65%	3.69%	2.09%	4.85%	4.81%	Upgrade
Buyback Yield / Dilution	-24.86%	-0.45%	-0.06%	-0.76%	-0.67%	-0.42%	Upgrade

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