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	Apr '26 Apr 20, 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	13,849,530	11,725,543	14,074,502	14,102,094	11,906,489	24,584,749
Market Cap Growth	3.50%	-16.69%	-0.20%	18.44%	-51.57%	215.85%
Enterprise Value	13,366,569	19,397,354	22,270,655	20,304,672	16,587,809	30,570,617
Last Close Price	28550.00	30450.00	33052.06	32768.32	27543.50	55749.25
PE Ratio	20.95	17.73	28.74	31.35	21.80	24.15
Forward PE	17.81	16.50	20.73	18.22	9.96	19.74
PS Ratio	2.45	2.08	1.96	4.43	2.74	4.72
PB Ratio	0.93	0.79	0.97	1.04	0.89	1.82
P/TBV Ratio	1.10	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	2.37	3.44	3.10	6.38	3.82	5.87
EV/EBITDA Ratio	11.42	17.73	13.00	32.20	19.18	37.68
EV/EBIT Ratio	11.72	18.22	13.39	34.90	20.00	39.13
EV/FCF Ratio	-15.14	-	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	4.06	9.69	5.99	4.45
Debt / FCF Ratio	-	-	5.83	-	-	2.83
Net Debt / Equity Ratio	-0.18	-0.18	0.06	0.19	0.03	-0.02
Net Debt / EBITDA Ratio	-2.42	-2.42	0.52	3.99	0.48	-0.30
Net Debt / FCF Ratio	3.00	3.00	0.75	-1.06	-0.38	-0.19
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	0.75	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	4.77%	5.98%	3.68%	3.43%	4.67%	4.36%
FCF Yield	-6.37%	-7.53%	8.48%	-16.78%	-9.27%	5.19%
Dividend Yield	1.75%	-	1.51%	1.52%	1.81%	2.11%
Payout Ratio	26.91%	26.91%	37.06%	38.69%	93.57%	31.07%
Buyback Yield / Dilution	-26.07%	-26.07%	-0.17%	-0.48%	-16.39%	-12.53%
Total Shareholder Return	-24.32%	-26.07%	1.34%	1.04%	-14.58%	-10.42%

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