Nui Nho Stone 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 2022	FY 2021
Period Ending	Mar '26 Mar 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	1,155,184	1,453,296	515,120	420,864	467,992	613,760
Market Cap Growth	87.88%	182.13%	22.40%	-10.07%	-23.75%	-28.57%
Enterprise Value	857,795	1,196,074	358,745	297,477	399,359	529,254
Last Close Price	52700.00	66300.00	22878.31	18285.71	19817.26	25989.85
PE Ratio	8.59	10.80	8.94	12.27	11.25	17.27
PS Ratio	2.95	3.72	1.84	2.39	5.81	3.86
PB Ratio	2.16	2.72	1.22	1.12	1.33	2.04
P/TBV Ratio	2.18	2.75	1.24	1.14	1.36	2.08
P/FCF Ratio	10.20	12.83	6.93	15.87	21.27	9.43
P/OCF Ratio	6.08	7.66	5.30	9.15	10.48	9.28
EV/Sales Ratio	2.19	3.06	1.28	1.69	4.96	3.33
EV/EBITDA Ratio	4.60	6.41	4.55	7.30	30.67	12.88
EV/EBIT Ratio	4.96	6.92	5.22	8.85	46.02	14.59
EV/FCF Ratio	7.58	10.56	4.83	11.22	18.15	8.13
Debt / Equity Ratio	0.05	0.05	-	0.01	-	-
Debt / EBITDA Ratio	0.15	0.15	-	0.08	-	-
Debt / FCF Ratio	0.26	0.26	-	0.12	-	-
Net Debt / Equity Ratio	-0.56	-0.56	-0.45	-0.36	-0.32	-0.27
Net Debt / EBITDA Ratio	-1.59	-1.59	-2.40	-3.34	-8.69	-1.99
Net Debt / FCF Ratio	-2.63	-2.63	-2.54	-5.13	-5.14	-1.26
Asset Turnover	0.68	0.68	0.61	0.42	0.21	0.43
Inventory Turnover	18.55	18.55	6.80	2.18	0.84	1.60
Quick Ratio	3.54	3.54	3.83	3.24	2.61	2.31
Current Ratio	3.69	3.69	4.11	4.31	4.09	3.85
Return on Equity (ROE)	30.95%	30.95%	15.74%	10.27%	13.80%	12.72%
Return on Assets (ROA)	18.79%	18.79%	9.36%	5.01%	1.43%	6.08%
Return on Invested Capital (ROIC)	59.95%	55.91%	23.52%	11.51%	3.12%	13.13%
Return on Capital Employed (ROCE)	30.60%	30.60%	16.00%	8.90%	2.40%	11.90%
Earnings Yield	11.65%	10.17%	12.15%	8.86%	9.63%	6.29%
FCF Yield	9.80%	7.79%	14.43%	6.30%	4.70%	10.60%
Dividend Yield	1.90%	-	4.37%	2.73%	2.52%	-
Payout Ratio	14.76%	14.76%	17.10%	29.28%	0.18%	101.63%
Total Shareholder Return	1.87%	-	4.37%	2.73%	2.52%	-

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