HOSE:SC5 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 2014	FY 2013
Period Ending	Feb '26 Feb 6, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '14 Dec 31, 2014	Jan '14 Jan 1, 2014
Market Capitalization	218,010	232,244	336,380	284,686	377,584	344,620
Market Cap Growth	-29.20%	-30.96%	18.16%	-24.60%	9.56%	65.46%
Enterprise Value	674,575	1,276,449	475,441	423,748	639,625	799,730
Last Close Price	14550.00	15500.00	22450.00	18666.67	12285.28	10394.31
PE Ratio	5.30	5.65	9.08	8.69	11.32	6.42
PS Ratio	0.09	0.09	0.12	0.11	0.27	0.28
PB Ratio	0.51	0.55	0.88	0.80	1.13	1.03
P/TBV Ratio	0.51	0.55	0.88	0.80	1.13	1.04
P/FCF Ratio	-	0.78	-	-	3.52	0.46
P/OCF Ratio	0.73	0.78	-	-	3.51	0.41
EV/Sales Ratio	0.27	0.51	0.17	0.16	0.46	0.65
EV/EBITDA Ratio	5.67	10.72	4.85	5.38	9.58	40.60
EV/EBIT Ratio	5.88	11.13	5.07	5.67	10.55	52.40
EV/FCF Ratio	-	4.27	-	-	5.97	1.07
Debt / Equity Ratio	2.07	2.07	2.52	2.09	1.49	1.38
Debt / EBITDA Ratio	7.37	7.37	9.87	9.40	7.44	23.25
Debt / FCF Ratio	2.94	2.94	-	-	4.63	0.61
Asset Turnover	1.02	1.02	1.18	-	0.65	0.56
Inventory Turnover	2.20	2.20	3.04	-	1.39	0.90
Quick Ratio	0.46	0.46	0.45	0.57	0.46	0.42
Current Ratio	1.16	1.16	1.19	1.14	1.22	1.10
Return on Equity (ROE)	10.18%	10.18%	10.02%	-	10.01%	16.48%
Return on Assets (ROA)	2.93%	2.93%	2.50%	-	1.77%	0.43%
Return on Invested Capital (ROIC)	7.83%	8.97%	8.58%	11.31%	7.78%	1.33%
Return on Capital Employed (ROCE)	25.60%	25.60%	22.80%	19.30%	8.10%	2.10%
Earnings Yield	18.86%	17.70%	11.01%	12.79%	8.83%	15.59%
FCF Yield	-	128.66%	-197.28%	-24.01%	28.40%	216.79%
Dividend Yield	-	-	-	1.61%	16.28%	19.24%
Payout Ratio	-	-	12.14%	41.15%	89.85%	-
Buyback Yield / Dilution	-	-	-	-	-0.38%	0.38%
Total Shareholder Return	-	-	-	1.61%	15.90%	19.62%

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