Nam Long Investment 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 6, 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	13,291,668	11,725,543	14,074,502	14,102,094	11,906,489	24,584,749
Market Cap Growth	5.07%	-16.69%	-0.20%	18.44%	-51.57%	215.85%
Enterprise Value	12,808,710	19,397,354	22,270,655	20,304,672	16,587,809	30,570,617
Last Close Price	27400.00	30450.00	33052.06	32768.32	27543.50	55749.25
PE Ratio	20.10	17.73	28.46	31.35	21.80	24.15
Forward PE	9.16	16.03	20.73	18.22	9.96	19.74
PS Ratio	2.35	2.08	1.96	4.43	2.74	4.72
PB Ratio	0.90	0.79	0.97	1.04	0.89	1.82
P/TBV Ratio	1.05	0.93	1.47	1.52	1.34	2.76
P/FCF Ratio	-	-	11.79	-	-	19.25
P/OCF Ratio	-	-	11.49	-	-	18.98
PEG Ratio	-	0.22	0.22	0.22	0.22	0.22
EV/Sales Ratio	2.27	3.44	3.10	6.38	3.82	5.87
EV/EBITDA Ratio	10.95	17.73	13.17	32.20	19.18	37.68
EV/EBIT Ratio	11.23	18.22	13.39	34.90	20.00	39.13
EV/FCF Ratio	-14.51	-	18.65	-	-	23.94
Debt / Equity Ratio	0.37	0.37	0.48	0.45	0.39	0.27
Debt / EBITDA Ratio	5.05	5.05	4.12	9.69	5.99	4.45
Debt / FCF Ratio	-	-	5.83	-	-	2.83
Asset Turnover	0.20	0.20	0.24	0.11	0.17	0.28
Inventory Turnover	0.25	0.25	0.23	0.10	0.16	0.32
Quick Ratio	1.45	1.45	0.78	0.53	0.70	0.73
Current Ratio	2.98	2.98	2.69	2.56	2.68	3.45
Return on Equity (ROE)	6.44%	6.44%	9.87%	5.96%	6.45%	14.60%
Return on Assets (ROA)	2.34%	2.34%	3.53%	1.31%	2.04%	2.62%
Return on Invested Capital (ROIC)	5.72%	6.14%	8.03%	3.23%	4.97%	6.60%
Return on Capital Employed (ROCE)	5.30%	5.30%	8.30%	3.10%	4.50%	4.50%
Earnings Yield	4.98%	5.98%	3.68%	3.43%	4.67%	4.36%
FCF Yield	-6.64%	-7.53%	8.48%	-16.78%	-9.27%	5.19%
Dividend Yield	1.84%	-	-	1.52%	1.81%	2.11%
Payout Ratio	135.10%	135.10%	37.54%	38.69%	93.57%	31.07%
Buyback Yield / Dilution	-26.28%	-26.28%	-	-0.48%	-16.39%	-12.53%
Total Shareholder Return	-24.44%	-26.28%	-	1.04%	-14.58%	-10.42%

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