HOSE:SCR 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 6, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	2,407,026	3,238,075	2,463,004	2,927,897	2,176,140	7,821,707
Market Cap Growth	-5.25%	31.47%	-15.88%	34.54%	-72.18%	134.36%
Enterprise Value	6,300,598	7,345,858	5,633,321	5,747,571	4,081,690	9,879,957
Last Close Price	5590.00	7520.00	5720.00	7400.00	5500.00	19768.52
PE Ratio	31.53	42.42	838.69	335.82	43.38	46.24
PS Ratio	1.98	2.67	3.08	7.89	2.44	4.65
PB Ratio	0.45	0.60	0.45	0.57	0.43	1.55
P/TBV Ratio	0.47	0.63	0.49	0.63	0.47	1.72
P/FCF Ratio	-	-	178.34	-	-	8.59
P/OCF Ratio	-	-	166.15	-	-	8.54
EV/Sales Ratio	5.19	6.05	7.05	15.48	4.57	5.87
EV/EBITDA Ratio	32.52	30.13	-	176.52	37.66	63.29
EV/EBIT Ratio	55.02	44.64	-	-	69.88	90.83
EV/FCF Ratio	-3.13	-	407.89	-	-	10.85
Debt / Equity Ratio	0.78	0.78	0.67	0.58	0.38	0.31
Debt / EBITDA Ratio	17.17	17.17	-	91.94	17.62	10.03
Debt / FCF Ratio	-	-	266.16	-	-	1.72
Net Debt / Equity Ratio	0.71	0.71	0.64	0.56	0.33	0.27
Net Debt / EBITDA Ratio	15.69	15.69	-47.95	88.41	15.38	8.82
Net Debt / FCF Ratio	-1.90	-1.90	253.43	-1.81	-1.75	1.51
Asset Turnover	0.10	0.10	0.07	0.04	0.09	0.16
Inventory Turnover	0.24	0.24	0.24	0.08	0.23	0.45
Quick Ratio	0.34	0.34	0.28	0.39	0.39	0.35
Current Ratio	2.11	2.11	1.83	2.03	1.77	1.96
Return on Equity (ROE)	1.24%	1.24%	0.08%	0.30%	1.11%	3.91%
Return on Assets (ROA)	0.83%	0.83%	-0.70%	-0.15%	0.38%	0.64%
Return on Invested Capital (ROIC)	1.23%	1.26%	-0.19%	-0.30%	0.63%	1.27%
Return on Capital Employed (ROCE)	1.70%	1.70%	-1.60%	-0.30%	0.90%	1.70%
Earnings Yield	3.17%	2.36%	0.12%	0.30%	2.31%	2.39%
FCF Yield	-83.69%	-62.21%	0.56%	-54.24%	-43.66%	11.65%
Payout Ratio	-	-	36.52%	6.01%	-	-
Buyback Yield / Dilution	-8.38%	-8.38%	-0.41%	-	-	0.00%
Total Shareholder Return	-8.38%	-8.38%	-0.41%	-	-	0.00%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.