Saigon Cargo Service 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 19, 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	4,962,589	4,877,191	7,590,959	6,785,863	7,040,939	8,119,320
Market Cap Growth	-30.45%	-35.75%	11.86%	-3.62%	-13.28%	25.00%
Enterprise Value	3,575,515	3,609,871	6,527,974	5,895,205	6,210,926	7,752,013
Last Close Price	52300.00	51400.00	72867.01	59242.11	58853.67	64401.97
PE Ratio	7.35	7.23	12.25	15.52	12.17	15.35
Forward PE	8.88	8.76	11.78	13.27	11.34	14.16
PS Ratio	4.15	4.08	7.32	9.63	8.27	9.68
PB Ratio	3.18	3.12	5.40	5.07	4.91	6.50
P/TBV Ratio	3.47	3.41	5.96	5.63	5.41	7.28
P/FCF Ratio	6.83	6.72	11.73	15.66	12.77	13.87
P/OCF Ratio	6.75	6.63	11.40	14.91	11.97	13.73
EV/Sales Ratio	2.99	3.02	6.30	8.36	7.30	9.24
EV/EBITDA Ratio	3.90	3.94	8.43	11.18	9.07	12.34
EV/EBIT Ratio	4.11	4.15	8.95	12.19	9.69	13.52
EV/FCF Ratio	4.92	4.97	10.09	13.61	11.27	13.24
Debt / Equity Ratio	0.06	0.06	-	-	-	-
Debt / EBITDA Ratio	0.11	0.11	-	-	-	-
Debt / FCF Ratio	0.14	0.14	-	-	-	-
Net Debt / Equity Ratio	-0.93	-0.93	-0.90	-0.79	-0.64	-0.43
Net Debt / EBITDA Ratio	-1.59	-1.59	-1.64	-2.01	-1.33	-0.86
Net Debt / FCF Ratio	-2.01	-2.01	-1.96	-2.45	-1.65	-0.92
Asset Turnover	0.59	0.59	0.58	0.43	0.57	0.67
Quick Ratio	2.81	2.81	2.83	3.23	8.43	3.86
Current Ratio	2.82	2.82	2.85	3.24	8.51	5.18
Return on Equity (ROE)	50.62%	50.62%	50.49%	35.95%	48.17%	49.76%
Return on Assets (ROA)	26.76%	26.76%	25.33%	18.55%	26.97%	28.56%
Return on Invested Capital (ROIC)	283.21%	414.98%	314.08%	106.09%	96.39%	71.68%
Return on Capital Employed (ROCE)	55.60%	55.60%	51.70%	36.00%	44.60%	45.80%
Earnings Yield	13.60%	15.40%	9.13%	7.34%	9.18%	6.94%
FCF Yield	14.64%	14.89%	8.52%	6.39%	7.83%	7.21%
Dividend Yield	9.56%	-	8.23%	8.44%	10.20%	-
Payout Ratio	80.50%	80.50%	74.28%	73.56%	67.91%	48.13%
Buyback Yield / Dilution	-0.22%	-0.22%	-0.43%	-0.42%	-	-0.33%
Total Shareholder Return	9.34%	-0.22%	7.80%	8.02%	10.20%	-0.33%

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