HOSE:MSB 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	Jul '26 Jul 2, 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	49,920,000	38,688,000	30,290,000	26,000,000	25,000,000	44,297,500
Market Cap Growth	57.38%	27.73%	16.50%	4.00%	-43.56%	119.29%
Last Close Price	16000.00	12400.00	9708.33	8333.33	8012.82	14299.80
PE Ratio	8.49	6.87	5.49	5.60	5.59	10.98
PS Ratio	4.02	3.19	2.50	2.44	2.45	4.91
PB Ratio	1.14	0.91	0.82	0.83	0.94	2.01
P/FCF Ratio	20.75	-	-	3.92	-	-
P/OCF Ratio	19.08	-	-	3.85	-	-
Debt / Equity Ratio	1.92	1.95	1.73	1.32	1.26	2.18
Debt / FCF Ratio	35.02	-	-	6.23	-	-
Net Debt / Equity Ratio	0.28	0.47	0.22	-0.35	0.09	1.21
Net Debt / FCF Ratio	5.03	-0.65	-0.44	-1.66	-0.20	-8.47
Return on Equity (ROE)	14.34%	14.20%	16.21%	16.03%	18.96%	20.74%
Return on Assets (ROA)	1.62%	1.55%	1.88%	1.94%	2.22%	2.12%
Earnings Yield	11.77%	14.55%	18.22%	17.86%	18.46%	9.11%
FCF Yield	4.82%	-78.98%	-60.29%	25.52%	-47.80%	-7.10%
Buyback Yield / Dilution	-	-	-	-0.66%	-1.86%	-7.42%